{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["Exporta","ANEXO","PUNTOS","VALORACION","EMPRESA-DATOS GENERALES","TAMAÑO EMPRESA","PROYECTO-DATOS GENERALES","ACTIVOS","PERSONAL","MATERIALES","COLABORACIONES","OTROS COSTES","INGRESOS DEL PROYECTO","PRESUPUESTO TOTAL"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":6,"defined_names":3,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"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"}

{"sheet":"Exporta","index":0,"n_rows":2,"n_cols":135,"rows_kept":2,"cut":false,"hidden":true,"merged":[]}
["NumeroExpediente","Valoracion:TipoProyecto","Valoracion:CalificacionProyecto","AYUDA 2025","AYUDA 2026","AYUDA TOTAL","Valoracion:CorrienteSS","Valoracion:CorrienteHacienda","Valoracion:ConcursoAcreedores","Valoracion:CumpleEfectoIncentivador","Valoracion:TransparenciaPlazo","Valoracion:ObligacionTransparencia","Valoracion:BaseIncumple","Valoracion:MotivoRechazo","Valoracion:PresupuestoAceptado","Valoracion:IntensidadAyuda","Valoracion:AyudaConcedida","Valoracion:ProvisionAno1","Valoracion:ProvisionAno2","Valoracion:EquiposPeriodo1","Valoracion:EquiposPeriodo2","Valoracion:EquiposPeriodo3","Valoracion:EquiposTotal","Valoracion:ManoObraPeriodo1","Valoracion:ManoObraPeriodo2","Valoracion:ManoObraPeriodo3","Valoracion:ManoObraTotal","Valoracion:MaterialesPeriodo1","Valoracion:MaterialesPeriodo2","Valoracion:MaterialesPeriodo3","Valoracion:MaterialesTotal","Valoracion:ColaboracionExternaPeriodo1","Valoracion:ColaboracionExternaPeriodo2","Valoracion:ColaboracionExternaPeriodo3","Valoracion:ColaboracionExternaTotal","Valoracion:OtrosGastosPeriodo1","Valoracion:OtrosGastosPeriodo2","Valoracion:OtrosGastosPeriodo3","Valoracion:OtrosGastosTotal","Valoracion:CostesIndirectosPeriodo1","Valoracion:CostesIndirectosPeriodo2","Valoracion:CostesIndirectosPeriodo3","Valoracion:CostesIndirectosTotal","Valoracion:TotalPeriodo1","Valoracion:TotalPeriodo2","Valoracion:TotalPeriodo3","Valoracion:PresupuestoTotal","Valoracion:AyudaPeriodo1","Valoracion:AyudaPeriodo2","Valoracion:AyudaPeriodo3","Valoracion:AyudaTotal","Valoracion:GastosPatentes","Valoracion:GastosViajes","Valoracion:CostesAuditorias","Valoracion:CostesIndirectos","Valoracion:Tamano","Valoracion:Compatibilidad","Valoracion:Organismo","Valoracion:FechaCDTI","Valoracion:PorcentajeColaboracion","Valoracion:PuntuacionA","Valoracion:PuntuacionB","Valoracion:PuntuacionC","Valoracion:PuntuacionD","Valoracion:PuntuacionE","Valoracion:PuntuacionF","Valoracion:PuntuacionG","Valoracion:PuntuacionH","Valoracion:PuntuacionI","Valoracion:PuntuacionJ","Valoracion:PuntuacionK","Valoracion:PuntuacionL","Valoracion:PuntuacionTotal","Valoracion:Evaluacion","Valoracion:CalificacionIDI","Valoracion:TRLPartida","Valoracion:TRLObjetivo","Correo electrónico","Valoracion:RegistroIndustrial","Valoracion:FechaSS","Valoracion:FechaHacienda","Valoracion:FechaAcreedores","Valoracion:FechaEfectoIncentivador","Valoracion:ComentariosComprobaciones","FechaTransparencia","Valoracion:Aprobacion","CIF","RAZÓN SOCIAL","Acrónimo","C.Postal","Fecha Sol.","Título","Fecha Inicio","Fecha Fin","Prioridad temática","Transición","EC ≥ 35% Participación NZ","EC Diagnóstico NZ","EC Medidas reducción mat primas","EC Medidas aumento tiempo recursos","EC Medidas gestión residuos","Ha recibido ayudas antes","Just. Act.","Just. Pers.","Just. Mat.","Just. Colab.","Just. Ot. Cos.","Código C/T","Coordinador/Socio","N Socio A","N Socio B","N Socio C","N Socio D","N Socio E","Socio A","Socio B","Socio C","Socio D","Socio E","Limite 2K","Limite 5K","Tot Proyecto","VIDEO","Tot Solicitado","Morosidad cumple","Autorización","Resultado","Horas M","Horas H","Horas Doc","Horas NC","Num M","Num H","Num Doc","Num NC"]
[{"$f":"VALORACION!D2","v":"0011-1365-2024-000"},{"$f":"IF(VALORACION!D7>0,VALORACION!D7,\"\")","v":""},{"$f":"IF(VALORACION!D11>0,VALORACION!D11,\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(VALORACION!D4>0,VALORACION!D4,\"\")","v":"NO"},null,null,{"$f":"IF(PUNTOS!E48>0,PUNTOS!E48,\"\")","v":""},{"$f":"IF(PUNTOS!B49>0,PUNTOS!B49,\"\")","v":""},{"$f":"VALORACION!R17","v":0},{"$f":"VALORACION!J21","v":0},{"$f":"VALORACION!R18","v":0},{"$f":"VALORACION!L20","v":0},{"$f":"VALORACION!N20","v":0},{"$f":"VALORACION!L6","v":0},{"$f":"VALORACION!N6","v":0},{"$f":"VALORACION!P6","v":0},{"$f":"VALORACION!R6","v":0},{"$f":"VALORACION!L7","v":0},{"$f":"VALORACION!N7","v":0},{"$f":"VALORACION!P7","v":0},{"$f":"VALORACION!R7","v":0},{"$f":"VALORACION!L10","v":0},{"$f":"VALORACION!N10","v":0},{"$f":"VALORACION!P10","v":0},{"$f":"VALORACION!R10","v":0},{"$f":"VALORACION!L11","v":0},{"$f":"VALORACION!N11","v":0},{"$f":"VALORACION!P11","v":0},{"$f":"VALORACION!R11","v":0},{"$f":"VALORACION!L14","v":0},{"$f":"VALORACION!N14","v":0},{"$f":"VALORACION!P15","v":0},{"$f":"VALORACION!R14","v":0},{"$f":"VALORACION!L15","v":0},{"$f":"VALORACION!N15","v":0},{"$f":"VALORACION!P15","v":0},{"$f":"VALORACION!R15","v":0},{"$f":"VALORACION!L17","v":0},{"$f":"VALORACION!N17","v":0},{"$f":"VALORACION!P17","v":0},{"$f":"VALORACION!R17","v":0},{"$f":"VALORACION!L18","v":0},{"$f":"VALORACION!N18","v":0},{"$f":"VALORACION!P18","v":0},{"$f":"VALORACION!R18","v":0},{"$f":"VALORACION!P355","v":0},{"$f":"VALORACION!P356","v":0},{"$f":"VALORACION!P357","v":0},{"$f":"VALORACION!M367","v":0},{"$f":"IF(VALORACION!D6>0,VALORACION!D6,\"\")","v":""},{"$f":"IF(VALORACION!E14>0,VALORACION!E14,\"\")","v":""},{"$f":"IF(VALORACION!G44>0,VALORACION!G44,\"\")","v":""},{"$f":"IFERROR(IF(VALORACION!D14>0,VALORACION!G45,\"\"),\"\")","v":"FechaOtraAyuda"},{"$f":"VALORACION!F14","v":0},{"$f":"PUNTOS!T3","v":0},{"$f":"PUNTOS!T7","v":0},{"$f":"PUNTOS!T9","v":0},{"$f":"PUNTOS!T11","v":0},{"$f":"IFERROR(PUNTOS!T16,0)","v":0},{"$f":"PUNTOS!T17","v":0},{"$f":"PUNTOS!T18","v":0},{"$f":"IFERROR(PUNTOS!T19,0)","v":0},{"$f":"PUNTOS!T20","v":0},{"$f":"PUNTOS!T21","v":0},{"$f":"PUNTOS!T22","v":0},{"$f":"PUNTOS!T23","v":0},{"$f":"IFERROR(PUNTOS!D25,0)","v":0},{"$f":"IF(PUNTOS!B35>0,PUNTOS!B35,\"\")","v":""},{"$f":"IF(PUNTOS!B33>0,PUNTOS!B33,\"\")","v":""},{"$f":"IF(PUNTOS!F44>0,PUNTOS!F44,\"\")","v":""},{"$f":"IF(PUNTOS!G44>0,PUNTOS!G44,\"\")","v":""},{"$f":"IFERROR(IF(VALORACION!D49>0,VALORACION!D49,\"\"),\"\")","v":"Correo"},{"$f":"IF('EMPRESA-DATOS GENERALES'!I11>0,'EMPRESA-DATOS GENERALES'!I11,\"\")","v":""},null,null,null,{"$f":"IF(VALORACION!G27>0,VALORACION!G27,\"\")","v":""},null,null,null,{"$f":"IF('EMPRESA-DATOS GENERALES'!C5>0,'EMPRESA-DATOS GENERALES'!C5,\"\")","v":""},{"$f":"IF('EMPRESA-DATOS GENERALES'!G4>0,'EMPRESA-DATOS GENERALES'!G4,\"\")","v":""},{"$f":"IF('EMPRESA-DATOS GENERALES'!G5>0,'EMPRESA-DATOS GENERALES'!G5,\"\")","v":""},{"$f":"IF('EMPRESA-DATOS GENERALES'!E18>0,'EMPRESA-DATOS GENERALES'!E18,\"\")","v":""},{"$f":"IF(VALORACION!D3>0,VALORACION!D3,\"\")","v":""},{"$f":"IF('PROYECTO-DATOS GENERALES'!B5>0,'PROYECTO-DATOS GENERALES'!B5,\"\")","v":""},{"$f":"IF('PROYECTO-DATOS GENERALES'!C11>0,VALORACION!G27,\"\")","v":""},{"$f":"IF('PROYECTO-DATOS GENERALES'!C12>0,'PROYECTO-DATOS GENERALES'!C12,\"\")","v":""},{"$f":"IF(VALORACION!G31>0,VALORACION!G31,\"\")","v":""},{"$f":"IF(VALORACION!G32>0,VALORACION!G32,\"\")","v":""},{"$f":"IF(VALORACION!G33>0,VALORACION!G33,\"\")","v":""},{"$f":"IF(VALORACION!G34>0,VALORACION!G34,\"\")","v":""},{"$f":"IF(VALORACION!G35>0,VALORACION!G35,\"\")","v":""},{"$f":"IF(VALORACION!G36>0,VALORACION!G36,\"\")","v":""},{"$f":"IF(VALORACION!G37>0,VALORACION!G37,\"\")","v":""},{"$f":"IF(VALORACION!G30>0,VALORACION!G30,\"\")","v":""},{"$f":"IF(VALORACION!A59>0,VALORACION!A59,\"\")","v":""},{"$f":"IF(VALORACION!A129>0,VALORACION!A129,\"\")","v":""},{"$f":"IF(VALORACION!A242>0,VALORACION!A242,\"\")","v":""},{"$f":"IF(VALORACION!A288>0,VALORACION!A288,\"\")","v":""},{"$f":"IF(VALORACION!A347>0,VALORACION!A347,\"\")","v":""},{"$f":"IF(PUNTOS!F43>0,PUNTOS!F43,\"\")","v":""},{"$f":"IFERROR(VALORACION!G41,\"\")","v":0},{"$f":"IF(PUNTOS!H41>0,PUNTOS!H41,\"\")","v":"0011-1365-2024-000"},{"$f":"IF(PUNTOS!J41>0,PUNTOS!J41,\"\")","v":"0011-1365-2024-000"},{"$f":"IF(PUNTOS!L41>0,PUNTOS!L41,\"\")","v":"0011-1365-2024-000"},{"$f":"IF(PUNTOS!N41>0,PUNTOS!N41,\"\")","v":"0011-1365-2024-000"},{"$f":"IF(PUNTOS!P41>0,PUNTOS!P41,\"\")","v":"0011-1365-2024-000"},{"$f":"IF(PUNTOS!H42>0,PUNTOS!H42,\"\")","v":""},{"$f":"IF(PUNTOS!J42>0,PUNTOS!J42,\"\")","v":""},{"$f":"IF(PUNTOS!L42>0,PUNTOS!L42,\"\")","v":""},{"$f":"IF(PUNTOS!N42>0,PUNTOS!N42,\"\")","v":""},{"$f":"IF(PUNTOS!P42>0,PUNTOS!P42,\"\")","v":""},{"$f":"IF(VALORACION!L386>0,VALORACION!L386,\"\")","v":""},{"$f":"IF(VALORACION!L392>0,VALORACION!L392,\"\")","v":""},{"$f":"PUNTOS!T49","v":0},{"$f":"IF(PUNTOS!T49>200000,\"SI\",\"\")","v":""},{"$f":"VALORACION!Q17","v":0},{"$f":"VALORACION!R28","v":0},{"$f":"IF(VALORACION!G51>0,VALORACION!G51,\"\")","v":"ComprobacionSSyhacienda"},{"$f":"PUNTOS!E47","v":0},{"$f":"VALORACION!B233","v":0},{"$f":"VALORACION!D233","v":0},{"$f":"VALORACION!F233","v":0},{"$f":"VALORACION!J233","v":0},{"$f":"VALORACION!B234","v":0},{"$f":"VALORACION!D234","v":0},{"$f":"VALORACION!F234","v":0},{"$f":"VALORACION!J234","v":0}]

{"sheet":"ANEXO","index":1,"n_rows":255,"n_cols":13,"rows_kept":255,"cut":false,"hidden":true,"merged":[[1,0,1,10],[2,0,2,10],[4,1,4,10],[5,1,7,10],[16,0,16,2],[17,0,17,2],[3,9,3,10],[14,0,14,2],[15,0,15,2],[8,3,8,8],[10,0,11,2],[10,3,10,4],[10,7,10,8],[10,9,10,10],[12,0,12,2],[13,0,13,2],[10,5,10,6],[83,9,83,10],[79,5,79,6],[83,5,83,6],[79,0,80,2],[79,3,79,4],[79,7,79,8],[20,0,20,2],[21,0,21,2],[81,0,81,2],[83,0,84,2],[83,3,83,4],[83,7,83,8],[60,0,60,2],[61,0,61,2],[62,0,62,2],[63,0,63,2],[56,0,56,2],[26,0,27,2],[22,0,22,2],[26,9,26,10],[28,0,28,2],[53,0,53,2],[59,0,59,2],[26,5,26,6],[79,9,79,10],[57,0,57,2],[58,0,58,2],[54,0,54,2],[55,0,55,2],[70,0,70,2],[71,0,71,2],[72,0,72,2],[73,0,73,2],[74,0,74,2],[75,0,75,2],[64,0,64,2],[65,0,65,2],[66,0,66,2],[67,0,67,2],[68,0,68,2],[69,0,69,2],[90,0,90,2],[85,0,85,2],[91,0,91,2],[92,0,92,2],[93,0,93,2],[94,0,94,2],[76,0,76,2],[77,0,77,2],[86,0,86,2],[87,0,87,2],[88,0,88,2],[89,0,89,2],[101,0,101,2],[102,0,102,2],[103,0,103,2],[104,0,104,2],[105,0,105,2],[106,0,106,2],[95,0,95,2],[96,0,96,2],[97,0,97,2],[98,0,98,2],[99,0,99,2],[100,0,100,2],[113,7,113,8],[113,9,113,10],[115,0,115,2],[116,0,116,2],[117,0,117,2],[107,0,107,2],[108,0,108,2],[109,0,109,2],[110,0,110,2],[111,0,111,2],[123,0,123,2],[124,0,124,2],[125,0,125,2],[126,0,126,2],[127,0,127,2],[128,0,128,2],[118,0,118,2],[119,0,119,2],[113,5,113,6],[120,0,120,2],[121,0,121,2],[122,0,122,2],[113,3,113,4],[113,0,114,2],[135,0,135,2],[136,0,136,2],[137,0,137,2],[138,0,138,2],[139,0,139,2],[140,0,140,2],[129,0,129,2],[130,0,130,2],[131,0,131,2],[132,0,132,2],[133,0,133,2],[134,0,134,2],[141,0,141,2],[142,0,142,2],[144,0,144,2],[152,0,152,2],[155,0,155,2],[165,0,165,2],[153,0,153,2],[154,0,154,2],[159,0,159,2],[147,0,148,2],[145,0,145,2],[149,0,149,2],[143,0,143,2],[147,3,147,4],[147,7,147,8],[147,9,147,10],[163,3,163,4],[163,7,163,8],[163,9,163,10],[157,7,157,8],[147,5,147,6],[157,5,157,6],[163,5,163,6],[157,9,157,10],[169,0,169,2],[174,0,174,2],[175,0,175,2],[150,0,150,2],[151,0,151,2],[163,0,164,2],[170,0,170,2],[166,0,166,2],[168,0,168,2],[167,0,167,2],[176,0,176,2],[177,0,177,2],[178,0,178,2],[179,0,179,2],[180,0,180,2],[181,0,181,2],[171,0,171,2],[172,0,172,2],[173,0,173,2],[188,0,188,2],[189,0,189,2],[190,0,190,2],[191,0,191,2],[192,0,192,2],[193,0,193,2],[182,0,182,2],[183,0,183,2],[184,0,184,2],[185,0,185,2],[186,0,186,2],[187,0,187,2],[200,0,200,2],[201,0,201,2],[202,0,202,2],[203,0,203,2],[204,0,204,2],[205,0,205,2],[194,0,194,2],[195,0,195,2],[196,0,196,2],[197,0,197,2],[198,0,198,2],[199,0,199,2],[214,0,214,2],[215,0,215,2],[216,0,216,2],[217,0,217,2],[206,0,206,2],[207,0,207,2],[208,0,208,2],[209,0,209,2],[210,0,210,2],[211,0,211,2],[213,0,213,2],[240,0,240,2],[241,0,241,2],[235,0,235,2],[236,0,236,2],[246,0,246,2],[250,0,250,2],[247,0,247,2],[248,0,248,2],[249,0,249,2],[239,0,239,2],[237,0,237,2],[238,0,238,2],[228,0,228,2],[229,0,229,2],[230,0,230,2],[231,0,231,2],[232,0,232,2],[233,0,233,2],[224,0,224,2],[225,0,225,2],[226,0,226,2],[227,0,227,2],[218,0,218,2],[18,0,18,2],[19,0,19,2],[254,0,254,2],[252,0,252,2],[157,0,158,2],[157,3,157,4],[24,3,24,8],[161,3,161,8],[26,3,26,4],[26,7,26,8],[242,0,242,2],[243,0,243,2],[244,0,244,2],[245,0,245,2],[234,0,234,2],[253,0,253,2],[251,0,251,2],[219,0,219,2],[220,0,220,2],[221,0,221,2],[222,0,222,2],[223,0,223,2],[212,0,212,2],[29,0,29,2],[30,0,30,2],[31,0,31,2],[32,0,32,2],[33,0,33,2],[34,0,34,2],[35,0,35,2],[36,0,36,2],[37,0,37,2],[47,0,47,2],[48,0,48,2],[49,0,49,2],[50,0,50,2],[51,0,51,2],[52,0,52,2],[38,0,38,2],[39,0,39,2],[40,0,40,2],[41,0,41,2],[42,0,42,2],[43,0,43,2],[44,0,44,2],[45,0,45,2],[46,0,46,2]]}
[]
["PRESUPUESTO"]
["ANEXO 1"]
[{"$f":"CONCATENATE(\"Expediente: \",VALORACION!D2)","v":"Expediente: 0011-1365-2024-000"},null,null,null,null,null,null,null,"Calificación:",{"$f":"VALORACION!D11","v":0}]
["Beneficiaria:",{"$f":"IF('EMPRESA-DATOS GENERALES'!G4>0,'EMPRESA-DATOS GENERALES'!G4,\"\")","v":""}]
["Proyecto:",{"$f":"IF('PROYECTO-DATOS GENERALES'!B5>0,'PROYECTO-DATOS GENERALES'!B5,\"\")","v":""}]
[]
[]
[null,null,null,"Presupuesto total"]
[]
["PRESUPUESTO DEL PROYECTO (€) ",null,null,"Periodo 1",null,"Periodo 2",null,"Periodo 3",null,"Total "]
[null,null,null,"Solicitado","Aceptado","Solicitado","Aceptado","Solicitado","Aceptado","Solicitado","Aceptado"]
["AMORTIZACIONES",null,null,{"$f":"VALORACION!K6","v":0},{"$f":"VALORACION!L6","v":0},{"$f":"VALORACION!M6","v":0},{"$f":"VALORACION!N6","v":0},{"$f":"VALORACION!O6","v":0},{"$f":"VALORACION!P6","v":0},{"$f":"VALORACION!Q6","v":0},{"$f":"VALORACION!R6","v":0}]
["PERSONAL ",null,null,{"$f":"VALORACION!K7","v":0},{"$f":"VALORACION!L7","v":0},{"$f":"VALORACION!M7","v":0},{"$f":"VALORACION!N7","v":0},{"$f":"VALORACION!O7","v":0},{"$f":"VALORACION!P7","v":0},{"$f":"VALORACION!Q7","v":0},{"$f":"VALORACION!R7","v":0}]
["Personal dedicado en exclusiva a I+D",null,null,{"$f":"VALORACION!K8","v":0},{"$f":"VALORACION!L8","v":0},{"$f":"VALORACION!M8","v":0},{"$f":"VALORACION!N8","v":0},{"$f":"VALORACION!O8","v":0},{"$f":"VALORACION!P8","v":0},{"$f":"VALORACION!Q8","v":0},{"$f":"VALORACION!R8","v":0}]
["Otro personal de I+D",null,null,{"$f":"VALORACION!K9","v":0},{"$f":"VALORACION!L9","v":0},{"$f":"VALORACION!M9","v":0},{"$f":"VALORACION!N9","v":0},{"$f":"VALORACION!O9","v":0},{"$f":"VALORACION!P9","v":0},{"$f":"VALORACION!Q9","v":0},{"$f":"VALORACION!R9","v":0}]
["MATERIALES ",null,null,{"$f":"VALORACION!K10","v":0},{"$f":"VALORACION!L10","v":0},{"$f":"VALORACION!M10","v":0},{"$f":"VALORACION!N10","v":0},{"$f":"VALORACION!O10","v":0},{"$f":"VALORACION!P10","v":0},{"$f":"VALORACION!Q10","v":0},{"$f":"VALORACION!R10","v":0}]
["COLABORACIONES EXTERNAS ",null,null,{"$f":"VALORACION!K11","v":0},{"$f":"VALORACION!L11","v":0},{"$f":"VALORACION!M11","v":0},{"$f":"VALORACION!N11","v":0},{"$f":"VALORACION!O11","v":0},{"$f":"VALORACION!P11","v":0},{"$f":"VALORACION!Q11","v":0},{"$f":"VALORACION!R11","v":0}]
["Universidades + CCTT + OPI+ Unidades de I+D+i empresarial",null,null,{"$f":"VALORACION!K12","v":0},{"$f":"VALORACION!L12","v":0},{"$f":"VALORACION!M12","v":0},{"$f":"VALORACION!N12","v":0},{"$f":"VALORACION!O12","v":0},{"$f":"VALORACION!P12","v":0},{"$f":"VALORACION!Q12","v":0},{"$f":"VALORACION!R12","v":0}]
["Otras colaboraciones (empresas)",null,null,{"$f":"VALORACION!K13","v":0},{"$f":"VALORACION!L13","v":0},{"$f":"VALORACION!M13","v":0},{"$f":"VALORACION!N13","v":0},{"$f":"VALORACION!O13","v":0},{"$f":"VALORACION!P13","v":0},{"$f":"VALORACION!Q13","v":0},{"$f":"VALORACION!R13","v":0}]
["OTROS COSTES",null,null,{"$f":"VALORACION!K14","v":0},{"$f":"VALORACION!L14","v":0},{"$f":"VALORACION!M14","v":0},{"$f":"VALORACION!N14","v":0},{"$f":"VALORACION!O14","v":0},{"$f":"VALORACION!P14","v":0},{"$f":"VALORACION!Q14","v":0},{"$f":"VALORACION!R14","v":0}]
["COSTES INDIRECTOS",null,null,{"$f":"VALORACION!K15","v":0},{"$f":"VALORACION!L15","v":0},{"$f":"VALORACION!M15","v":0},{"$f":"VALORACION!N15","v":0},{"$f":"VALORACION!O15","v":0},{"$f":"VALORACION!P15","v":0},{"$f":"VALORACION!Q15","v":0},{"$f":"VALORACION!R15","v":0}]
["TOTAL",null,null,{"$f":"VALORACION!K17","v":0},{"$f":"VALORACION!L17","v":0},{"$f":"VALORACION!M17","v":0},{"$f":"VALORACION!N17","v":0},{"$f":"VALORACION!O17","v":0},{"$f":"VALORACION!P17","v":0},{"$f":"VALORACION!Q17","v":0},{"$f":"VALORACION!R17","v":0}]
[]
[null,null,null,"Desglose"]
[]
["AMORTIZACIONES",null,null,"Periodo 1",null,"Periodo 2",null,"Periodo 3",null,"Total "]
[null,null,null,"Solicitado","Aceptado","Solicitado","Aceptado","Solicitado","Aceptado","Solicitado","Aceptado"]
[{"$f":"VALORACION!A72","v":0},null,null,{"$f":"VALORACION!I72","v":0},{"$f":"VALORACION!J72","v":0},{"$f":"VALORACION!M72","v":0},{"$f":"VALORACION!N72","v":0},{"$f":"VALORACION!Q72","v":0},{"$f":"VALORACION!R72","v":0},{"$f":"VALORACION!S72","v":0},{"$f":"VALORACION!T72","v":0},null,{"$f":"IF(A29=0,\"Ocultar fila\",\"\")","v":"Ocultar fila"}]
[{"$f":"VALORACION!A73","v":0},null,null,{"$f":"VALORACION!I73","v":0},{"$f":"VALORACION!J73","v":0},{"$f":"VALORACION!M73","v":0},{"$f":"VALORACION!N73","v":0},{"$f":"VALORACION!Q73","v":0},{"$f":"VALORACION!R73","v":0},{"$f":"VALORACION!S73","v":0},{"$f":"VALORACION!T73","v":0},null,{"$f":"IF(A30=0,\"Ocultar fila\",\"\")","v":"Ocultar fila"}]
[{"$f":"VALORACION!A74","v":0},null,null,{"$f":"VALORACION!I74","v":0},{"$f":"VALORACION!J74","v":0},{"$f":"VALORACION!M74","v":0},{"$f":"VALORACION!N74","v":0},{"$f":"VALORACION!Q74","v":0},{"$f":"VALORACION!R74","v":0},{"$f":"VALORACION!S74","v":0},{"$f":"VALORACION!T74","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A75","v":0},null,null,{"$f":"VALORACION!I75","v":0},{"$f":"VALORACION!J75","v":0},{"$f":"VALORACION!M75","v":0},{"$f":"VALORACION!N75","v":0},{"$f":"VALORACION!Q75","v":0},{"$f":"VALORACION!R75","v":0},{"$f":"VALORACION!S75","v":0},{"$f":"VALORACION!T75","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A76","v":0},null,null,{"$f":"VALORACION!I76","v":0},{"$f":"VALORACION!J76","v":0},{"$f":"VALORACION!M76","v":0},{"$f":"VALORACION!N76","v":0},{"$f":"VALORACION!Q76","v":0},{"$f":"VALORACION!R76","v":0},{"$f":"VALORACION!S76","v":0},{"$f":"VALORACION!T76","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A77","v":0},null,null,{"$f":"VALORACION!I77","v":0},{"$f":"VALORACION!J77","v":0},{"$f":"VALORACION!M77","v":0},{"$f":"VALORACION!N77","v":0},{"$f":"VALORACION!Q77","v":0},{"$f":"VALORACION!R77","v":0},{"$f":"VALORACION!S77","v":0},{"$f":"VALORACION!T77","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A78","v":0},null,null,{"$f":"VALORACION!I78","v":0},{"$f":"VALORACION!J78","v":0},{"$f":"VALORACION!M78","v":0},{"$f":"VALORACION!N78","v":0},{"$f":"VALORACION!Q78","v":0},{"$f":"VALORACION!R78","v":0},{"$f":"VALORACION!S78","v":0},{"$f":"VALORACION!T78","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A79","v":0},null,null,{"$f":"VALORACION!I79","v":0},{"$f":"VALORACION!J79","v":0},{"$f":"VALORACION!M79","v":0},{"$f":"VALORACION!N79","v":0},{"$f":"VALORACION!Q79","v":0},{"$f":"VALORACION!R79","v":0},{"$f":"VALORACION!S79","v":0},{"$f":"VALORACION!T79","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A80","v":0},null,null,{"$f":"VALORACION!I80","v":0},{"$f":"VALORACION!J80","v":0},{"$f":"VALORACION!M80","v":0},{"$f":"VALORACION!N80","v":0},{"$f":"VALORACION!Q80","v":0},{"$f":"VALORACION!R80","v":0},{"$f":"VALORACION!S80","v":0},{"$f":"VALORACION!T80","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A81","v":0},null,null,{"$f":"VALORACION!I81","v":0},{"$f":"VALORACION!J81","v":0},{"$f":"VALORACION!M81","v":0},{"$f":"VALORACION!N81","v":0},{"$f":"VALORACION!Q81","v":0},{"$f":"VALORACION!R81","v":0},{"$f":"VALORACION!S81","v":0},{"$f":"VALORACION!T81","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A82","v":0},null,null,{"$f":"VALORACION!I82","v":0},{"$f":"VALORACION!J82","v":0},{"$f":"VALORACION!M82","v":0},{"$f":"VALORACION!N82","v":0},{"$f":"VALORACION!Q82","v":0},{"$f":"VALORACION!R82","v":0},{"$f":"VALORACION!S82","v":0},{"$f":"VALORACION!T82","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A83","v":0},null,null,{"$f":"VALORACION!I83","v":0},{"$f":"VALORACION!J83","v":0},{"$f":"VALORACION!M83","v":0},{"$f":"VALORACION!N83","v":0},{"$f":"VALORACION!Q83","v":0},{"$f":"VALORACION!R83","v":0},{"$f":"VALORACION!S83","v":0},{"$f":"VALORACION!T83","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A84","v":0},null,null,{"$f":"VALORACION!I84","v":0},{"$f":"VALORACION!J84","v":0},{"$f":"VALORACION!M84","v":0},{"$f":"VALORACION!N84","v":0},{"$f":"VALORACION!Q84","v":0},{"$f":"VALORACION!R84","v":0},{"$f":"VALORACION!S84","v":0},{"$f":"VALORACION!T84","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A85","v":0},null,null,{"$f":"VALORACION!I85","v":0},{"$f":"VALORACION!J85","v":0},{"$f":"VALORACION!M85","v":0},{"$f":"VALORACION!N85","v":0},{"$f":"VALORACION!Q85","v":0},{"$f":"VALORACION!R85","v":0},{"$f":"VALORACION!S85","v":0},{"$f":"VALORACION!T85","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A86","v":0},null,null,{"$f":"VALORACION!I86","v":0},{"$f":"VALORACION!J86","v":0},{"$f":"VALORACION!M86","v":0},{"$f":"VALORACION!N86","v":0},{"$f":"VALORACION!Q86","v":0},{"$f":"VALORACION!R86","v":0},{"$f":"VALORACION!S86","v":0},{"$f":"VALORACION!T86","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A87","v":0},null,null,{"$f":"VALORACION!I87","v":0},{"$f":"VALORACION!J87","v":0},{"$f":"VALORACION!M87","v":0},{"$f":"VALORACION!N87","v":0},{"$f":"VALORACION!Q87","v":0},{"$f":"VALORACION!R87","v":0},{"$f":"VALORACION!S87","v":0},{"$f":"VALORACION!T87","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A88","v":0},null,null,{"$f":"VALORACION!I88","v":0},{"$f":"VALORACION!J88","v":0},{"$f":"VALORACION!M88","v":0},{"$f":"VALORACION!N88","v":0},{"$f":"VALORACION!Q88","v":0},{"$f":"VALORACION!R88","v":0},{"$f":"VALORACION!S88","v":0},{"$f":"VALORACION!T88","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A89","v":0},null,null,{"$f":"VALORACION!I89","v":0},{"$f":"VALORACION!J89","v":0},{"$f":"VALORACION!M89","v":0},{"$f":"VALORACION!N89","v":0},{"$f":"VALORACION!Q89","v":0},{"$f":"VALORACION!R89","v":0},{"$f":"VALORACION!S89","v":0},{"$f":"VALORACION!T89","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A90","v":0},null,null,{"$f":"VALORACION!I90","v":0},{"$f":"VALORACION!J90","v":0},{"$f":"VALORACION!M90","v":0},{"$f":"VALORACION!N90","v":0},{"$f":"VALORACION!Q90","v":0},{"$f":"VALORACION!R90","v":0},{"$f":"VALORACION!S90","v":0},{"$f":"VALORACION!T90","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A91","v":0},null,null,{"$f":"VALORACION!I91","v":0},{"$f":"VALORACION!J91","v":0},{"$f":"VALORACION!M91","v":0},{"$f":"VALORACION!N91","v":0},{"$f":"VALORACION!Q91","v":0},{"$f":"VALORACION!R91","v":0},{"$f":"VALORACION!S91","v":0},{"$f":"VALORACION!T91","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A92","v":0},null,null,{"$f":"VALORACION!I92","v":0},{"$f":"VALORACION!J92","v":0},{"$f":"VALORACION!M92","v":0},{"$f":"VALORACION!N92","v":0},{"$f":"VALORACION!Q92","v":0},{"$f":"VALORACION!R92","v":0},{"$f":"VALORACION!S92","v":0},{"$f":"VALORACION!T92","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A93","v":0},null,null,{"$f":"VALORACION!I93","v":0},{"$f":"VALORACION!J93","v":0},{"$f":"VALORACION!M93","v":0},{"$f":"VALORACION!N93","v":0},{"$f":"VALORACION!Q93","v":0},{"$f":"VALORACION!R93","v":0},{"$f":"VALORACION!S93","v":0},{"$f":"VALORACION!T93","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A94","v":0},null,null,{"$f":"VALORACION!I94","v":0},{"$f":"VALORACION!J94","v":0},{"$f":"VALORACION!M94","v":0},{"$f":"VALORACION!N94","v":0},{"$f":"VALORACION!Q94","v":0},{"$f":"VALORACION!R94","v":0},{"$f":"VALORACION!S94","v":0},{"$f":"VALORACION!T94","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A95","v":0},null,null,{"$f":"VALORACION!I95","v":0},{"$f":"VALORACION!J95","v":0},{"$f":"VALORACION!M95","v":0},{"$f":"VALORACION!N95","v":0},{"$f":"VALORACION!Q95","v":0},{"$f":"VALORACION!R95","v":0},{"$f":"VALORACION!S95","v":0},{"$f":"VALORACION!T95","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A96","v":0},null,null,{"$f":"VALORACION!I96","v":0},{"$f":"VALORACION!J96","v":0},{"$f":"VALORACION!M96","v":0},{"$f":"VALORACION!N96","v":0},{"$f":"VALORACION!Q96","v":0},{"$f":"VALORACION!R96","v":0},{"$f":"VALORACION!S96","v":0},{"$f":"VALORACION!T96","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A98","v":0},null,null,{"$f":"VALORACION!I98","v":0},{"$f":"VALORACION!J98","v":0},{"$f":"VALORACION!M98","v":0},{"$f":"VALORACION!N98","v":0},{"$f":"VALORACION!Q98","v":0},{"$f":"VALORACION!R98","v":0},{"$f":"VALORACION!S98","v":0},{"$f":"VALORACION!T98","v":0},null,{"$f":"IF(A54=0,\"Ocultar fila\",\"\")","v":"Ocultar fila"}]
[{"$f":"VALORACION!A99","v":0},null,null,{"$f":"VALORACION!I99","v":0},{"$f":"VALORACION!J99","v":0},{"$f":"VALORACION!M99","v":0},{"$f":"VALORACION!N99","v":0},{"$f":"VALORACION!Q99","v":0},{"$f":"VALORACION!R99","v":0},{"$f":"VALORACION!S99","v":0},{"$f":"VALORACION!T99","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A100","v":0},null,null,{"$f":"VALORACION!I100","v":0},{"$f":"VALORACION!J100","v":0},{"$f":"VALORACION!M100","v":0},{"$f":"VALORACION!N100","v":0},{"$f":"VALORACION!Q100","v":0},{"$f":"VALORACION!R100","v":0},{"$f":"VALORACION!S100","v":0},{"$f":"VALORACION!T100","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A101","v":0},null,null,{"$f":"VALORACION!I101","v":0},{"$f":"VALORACION!J101","v":0},{"$f":"VALORACION!M101","v":0},{"$f":"VALORACION!N101","v":0},{"$f":"VALORACION!Q101","v":0},{"$f":"VALORACION!R101","v":0},{"$f":"VALORACION!S101","v":0},{"$f":"VALORACION!T101","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A102","v":0},null,null,{"$f":"VALORACION!I102","v":0},{"$f":"VALORACION!J102","v":0},{"$f":"VALORACION!M102","v":0},{"$f":"VALORACION!N102","v":0},{"$f":"VALORACION!Q102","v":0},{"$f":"VALORACION!R102","v":0},{"$f":"VALORACION!S102","v":0},{"$f":"VALORACION!T102","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A103","v":0},null,null,{"$f":"VALORACION!I103","v":0},{"$f":"VALORACION!J103","v":0},{"$f":"VALORACION!M103","v":0},{"$f":"VALORACION!N103","v":0},{"$f":"VALORACION!Q103","v":0},{"$f":"VALORACION!R103","v":0},{"$f":"VALORACION!S103","v":0},{"$f":"VALORACION!T103","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A104","v":0},null,null,{"$f":"VALORACION!I104","v":0},{"$f":"VALORACION!J104","v":0},{"$f":"VALORACION!M104","v":0},{"$f":"VALORACION!N104","v":0},{"$f":"VALORACION!Q104","v":0},{"$f":"VALORACION!R104","v":0},{"$f":"VALORACION!S104","v":0},{"$f":"VALORACION!T104","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A105","v":0},null,null,{"$f":"VALORACION!I105","v":0},{"$f":"VALORACION!J105","v":0},{"$f":"VALORACION!M105","v":0},{"$f":"VALORACION!N105","v":0},{"$f":"VALORACION!Q105","v":0},{"$f":"VALORACION!R105","v":0},{"$f":"VALORACION!S105","v":0},{"$f":"VALORACION!T105","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A106","v":0},null,null,{"$f":"VALORACION!I106","v":0},{"$f":"VALORACION!J106","v":0},{"$f":"VALORACION!M106","v":0},{"$f":"VALORACION!N106","v":0},{"$f":"VALORACION!Q106","v":0},{"$f":"VALORACION!R106","v":0},{"$f":"VALORACION!S106","v":0},{"$f":"VALORACION!T106","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A107","v":0},null,null,{"$f":"VALORACION!I107","v":0},{"$f":"VALORACION!J107","v":0},{"$f":"VALORACION!M107","v":0},{"$f":"VALORACION!N107","v":0},{"$f":"VALORACION!Q107","v":0},{"$f":"VALORACION!R107","v":0},{"$f":"VALORACION!S107","v":0},{"$f":"VALORACION!T107","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A108","v":0},null,null,{"$f":"VALORACION!I108","v":0},{"$f":"VALORACION!J108","v":0},{"$f":"VALORACION!M108","v":0},{"$f":"VALORACION!N108","v":0},{"$f":"VALORACION!Q108","v":0},{"$f":"VALORACION!R108","v":0},{"$f":"VALORACION!S108","v":0},{"$f":"VALORACION!T108","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A109","v":0},null,null,{"$f":"VALORACION!I109","v":0},{"$f":"VALORACION!J109","v":0},{"$f":"VALORACION!M109","v":0},{"$f":"VALORACION!N109","v":0},{"$f":"VALORACION!Q109","v":0},{"$f":"VALORACION!R109","v":0},{"$f":"VALORACION!S109","v":0},{"$f":"VALORACION!T109","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A110","v":0},null,null,{"$f":"VALORACION!I110","v":0},{"$f":"VALORACION!J110","v":0},{"$f":"VALORACION!M110","v":0},{"$f":"VALORACION!N110","v":0},{"$f":"VALORACION!Q110","v":0},{"$f":"VALORACION!R110","v":0},{"$f":"VALORACION!S110","v":0},{"$f":"VALORACION!T110","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A111","v":0},null,null,{"$f":"VALORACION!I111","v":0},{"$f":"VALORACION!J111","v":0},{"$f":"VALORACION!M111","v":0},{"$f":"VALORACION!N111","v":0},{"$f":"VALORACION!Q111","v":0},{"$f":"VALORACION!R111","v":0},{"$f":"VALORACION!S111","v":0},{"$f":"VALORACION!T111","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A112","v":0},null,null,{"$f":"VALORACION!I112","v":0},{"$f":"VALORACION!J112","v":0},{"$f":"VALORACION!M112","v":0},{"$f":"VALORACION!N112","v":0},{"$f":"VALORACION!Q112","v":0},{"$f":"VALORACION!R112","v":0},{"$f":"VALORACION!S112","v":0},{"$f":"VALORACION!T112","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A113","v":0},null,null,{"$f":"VALORACION!I113","v":0},{"$f":"VALORACION!J113","v":0},{"$f":"VALORACION!M113","v":0},{"$f":"VALORACION!N113","v":0},{"$f":"VALORACION!Q113","v":0},{"$f":"VALORACION!R113","v":0},{"$f":"VALORACION!S113","v":0},{"$f":"VALORACION!T113","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A114","v":0},null,null,{"$f":"VALORACION!I114","v":0},{"$f":"VALORACION!J114","v":0},{"$f":"VALORACION!M114","v":0},{"$f":"VALORACION!N114","v":0},{"$f":"VALORACION!Q114","v":0},{"$f":"VALORACION!R114","v":0},{"$f":"VALORACION!S114","v":0},{"$f":"VALORACION!T114","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A115","v":0},null,null,{"$f":"VALORACION!I115","v":0},{"$f":"VALORACION!J115","v":0},{"$f":"VALORACION!M115","v":0},{"$f":"VALORACION!N115","v":0},{"$f":"VALORACION!Q115","v":0},{"$f":"VALORACION!R115","v":0},{"$f":"VALORACION!S115","v":0},{"$f":"VALORACION!T115","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A116","v":0},null,null,{"$f":"VALORACION!I116","v":0},{"$f":"VALORACION!J116","v":0},{"$f":"VALORACION!M116","v":0},{"$f":"VALORACION!N116","v":0},{"$f":"VALORACION!Q116","v":0},{"$f":"VALORACION!R116","v":0},{"$f":"VALORACION!S116","v":0},{"$f":"VALORACION!T116","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A117","v":0},null,null,{"$f":"VALORACION!I117","v":0},{"$f":"VALORACION!J117","v":0},{"$f":"VALORACION!M117","v":0},{"$f":"VALORACION!N117","v":0},{"$f":"VALORACION!Q117","v":0},{"$f":"VALORACION!R117","v":0},{"$f":"VALORACION!S117","v":0},{"$f":"VALORACION!T117","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A118","v":0},null,null,{"$f":"VALORACION!I118","v":0},{"$f":"VALORACION!J118","v":0},{"$f":"VALORACION!M118","v":0},{"$f":"VALORACION!N118","v":0},{"$f":"VALORACION!Q118","v":0},{"$f":"VALORACION!R118","v":0},{"$f":"VALORACION!S118","v":0},{"$f":"VALORACION!T118","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A119","v":0},null,null,{"$f":"VALORACION!I119","v":0},{"$f":"VALORACION!J119","v":0},{"$f":"VALORACION!M119","v":0},{"$f":"VALORACION!N119","v":0},{"$f":"VALORACION!Q119","v":0},{"$f":"VALORACION!R119","v":0},{"$f":"VALORACION!S119","v":0},{"$f":"VALORACION!T119","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A120","v":0},null,null,{"$f":"VALORACION!I120","v":0},{"$f":"VALORACION!J120","v":0},{"$f":"VALORACION!M120","v":0},{"$f":"VALORACION!N120","v":0},{"$f":"VALORACION!Q120","v":0},{"$f":"VALORACION!R120","v":0},{"$f":"VALORACION!S120","v":0},{"$f":"VALORACION!T120","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A121","v":0},null,null,{"$f":"VALORACION!I121","v":0},{"$f":"VALORACION!J121","v":0},{"$f":"VALORACION!M121","v":0},{"$f":"VALORACION!N121","v":0},{"$f":"VALORACION!Q121","v":0},{"$f":"VALORACION!R121","v":0},{"$f":"VALORACION!S121","v":0},{"$f":"VALORACION!T121","v":0},null,"Ocultar fila"]
["TOTAL",null,null,{"$f":"VALORACION!I122","v":0},{"$f":"VALORACION!J122","v":0},{"$f":"VALORACION!M122","v":0},{"$f":"VALORACION!N122","v":0},{"$f":"VALORACION!Q122","v":0},{"$f":"VALORACION!R122","v":0},{"$f":"VALORACION!S122","v":0},{"$f":"VALORACION!T122","v":0}]
[]
["PERSONAL",null,null,"Periodo 1",null,"Periodo 2",null,"Periodo 3",null,"Total "]
[null,null,null,"Solicitado","Aceptado","Solicitado","Aceptado","Solicitado","Aceptado","Solicitado","Aceptado"]
["TOTAL",null,null,{"$f":"D14","v":0},0,0,0,0,0,0,0]
[]
["MATERIALES",null,null,"Periodo 1",null,"Periodo 2",null,"Periodo 3",null,"Total "]
[null,null,null,"Solicitado","Aceptado","Solicitado","Aceptado","Solicitado","Aceptado","Solicitado","Aceptado"]
[{"$f":"VALORACION!A255","v":0},null,null,{"$f":"VALORACION!E255","v":0},{"$f":"VALORACION!F255","v":0},{"$f":"VALORACION!G255","v":0},{"$f":"VALORACION!H255","v":0},{"$f":"VALORACION!I255","v":0},{"$f":"VALORACION!J255","v":0},{"$f":"VALORACION!K255","v":0},{"$f":"VALORACION!L255","v":0},null,{"$f":"IF(A86=0,\"Ocultar fila\",\"\")","v":"Ocultar fila"}]
[{"$f":"VALORACION!A256","v":0},null,null,{"$f":"VALORACION!E256","v":0},{"$f":"VALORACION!F256","v":0},{"$f":"VALORACION!G256","v":0},{"$f":"VALORACION!H256","v":0},{"$f":"VALORACION!I256","v":0},{"$f":"VALORACION!J256","v":0},{"$f":"VALORACION!K256","v":0},{"$f":"VALORACION!L256","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A257","v":0},null,null,{"$f":"VALORACION!E257","v":0},{"$f":"VALORACION!F257","v":0},{"$f":"VALORACION!G257","v":0},{"$f":"VALORACION!H257","v":0},{"$f":"VALORACION!I257","v":0},{"$f":"VALORACION!J257","v":0},{"$f":"VALORACION!K257","v":0},{"$f":"VALORACION!L257","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A258","v":0},null,null,{"$f":"VALORACION!E258","v":0},{"$f":"VALORACION!F258","v":0},{"$f":"VALORACION!G258","v":0},{"$f":"VALORACION!H258","v":0},{"$f":"VALORACION!I258","v":0},{"$f":"VALORACION!J258","v":0},{"$f":"VALORACION!K258","v":0},{"$f":"VALORACION!L258","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A259","v":0},null,null,{"$f":"VALORACION!E259","v":0},{"$f":"VALORACION!F259","v":0},{"$f":"VALORACION!G259","v":0},{"$f":"VALORACION!H259","v":0},{"$f":"VALORACION!I259","v":0},{"$f":"VALORACION!J259","v":0},{"$f":"VALORACION!K259","v":0},{"$f":"VALORACION!L259","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A260","v":0},null,null,{"$f":"VALORACION!E260","v":0},{"$f":"VALORACION!F260","v":0},{"$f":"VALORACION!G260","v":0},{"$f":"VALORACION!H260","v":0},{"$f":"VALORACION!I260","v":0},{"$f":"VALORACION!J260","v":0},{"$f":"VALORACION!K260","v":0},{"$f":"VALORACION!L260","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A261","v":0},null,null,{"$f":"VALORACION!E261","v":0},{"$f":"VALORACION!F261","v":0},{"$f":"VALORACION!G261","v":0},{"$f":"VALORACION!H261","v":0},{"$f":"VALORACION!I261","v":0},{"$f":"VALORACION!J261","v":0},{"$f":"VALORACION!K261","v":0},{"$f":"VALORACION!L261","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A262","v":0},null,null,{"$f":"VALORACION!E262","v":0},{"$f":"VALORACION!F262","v":0},{"$f":"VALORACION!G262","v":0},{"$f":"VALORACION!H262","v":0},{"$f":"VALORACION!I262","v":0},{"$f":"VALORACION!J262","v":0},{"$f":"VALORACION!K262","v":0},{"$f":"VALORACION!L262","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A263","v":0},null,null,{"$f":"VALORACION!E263","v":0},{"$f":"VALORACION!F263","v":0},{"$f":"VALORACION!G263","v":0},{"$f":"VALORACION!H263","v":0},{"$f":"VALORACION!I263","v":0},{"$f":"VALORACION!J263","v":0},{"$f":"VALORACION!K263","v":0},{"$f":"VALORACION!L263","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A264","v":0},null,null,{"$f":"VALORACION!E264","v":0},{"$f":"VALORACION!F264","v":0},{"$f":"VALORACION!G264","v":0},{"$f":"VALORACION!H264","v":0},{"$f":"VALORACION!I264","v":0},{"$f":"VALORACION!J264","v":0},{"$f":"VALORACION!K264","v":0},{"$f":"VALORACION!L264","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A265","v":0},null,null,{"$f":"VALORACION!E265","v":0},{"$f":"VALORACION!F265","v":0},{"$f":"VALORACION!G265","v":0},{"$f":"VALORACION!H265","v":0},{"$f":"VALORACION!I265","v":0},{"$f":"VALORACION!J265","v":0},{"$f":"VALORACION!K265","v":0},{"$f":"VALORACION!L265","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A266","v":0},null,null,{"$f":"VALORACION!E266","v":0},{"$f":"VALORACION!F266","v":0},{"$f":"VALORACION!G266","v":0},{"$f":"VALORACION!H266","v":0},{"$f":"VALORACION!I266","v":0},{"$f":"VALORACION!J266","v":0},{"$f":"VALORACION!K266","v":0},{"$f":"VALORACION!L266","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A267","v":0},null,null,{"$f":"VALORACION!E267","v":0},{"$f":"VALORACION!F267","v":0},{"$f":"VALORACION!G267","v":0},{"$f":"VALORACION!H267","v":0},{"$f":"VALORACION!I267","v":0},{"$f":"VALORACION!J267","v":0},{"$f":"VALORACION!K267","v":0},{"$f":"VALORACION!L267","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A268","v":0},null,null,{"$f":"VALORACION!E268","v":0},{"$f":"VALORACION!F268","v":0},{"$f":"VALORACION!G268","v":0},{"$f":"VALORACION!H268","v":0},{"$f":"VALORACION!I268","v":0},{"$f":"VALORACION!J268","v":0},{"$f":"VALORACION!K268","v":0},{"$f":"VALORACION!L268","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A269","v":0},null,null,{"$f":"VALORACION!E269","v":0},{"$f":"VALORACION!F269","v":0},{"$f":"VALORACION!G269","v":0},{"$f":"VALORACION!H269","v":0},{"$f":"VALORACION!I269","v":0},{"$f":"VALORACION!J269","v":0},{"$f":"VALORACION!K269","v":0},{"$f":"VALORACION!L269","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A270","v":0},null,null,{"$f":"VALORACION!E270","v":0},{"$f":"VALORACION!F270","v":0},{"$f":"VALORACION!G270","v":0},{"$f":"VALORACION!H270","v":0},{"$f":"VALORACION!I270","v":0},{"$f":"VALORACION!J270","v":0},{"$f":"VALORACION!K270","v":0},{"$f":"VALORACION!L270","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A271","v":0},null,null,{"$f":"VALORACION!E271","v":0},{"$f":"VALORACION!F271","v":0},{"$f":"VALORACION!G271","v":0},{"$f":"VALORACION!H271","v":0},{"$f":"VALORACION!I271","v":0},{"$f":"VALORACION!J271","v":0},{"$f":"VALORACION!K271","v":0},{"$f":"VALORACION!L271","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A272","v":0},null,null,{"$f":"VALORACION!E272","v":0},{"$f":"VALORACION!F272","v":0},{"$f":"VALORACION!G272","v":0},{"$f":"VALORACION!H272","v":0},{"$f":"VALORACION!I272","v":0},{"$f":"VALORACION!J272","v":0},{"$f":"VALORACION!K272","v":0},{"$f":"VALORACION!L272","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A273","v":0},null,null,{"$f":"VALORACION!E273","v":0},{"$f":"VALORACION!F273","v":0},{"$f":"VALORACION!G273","v":0},{"$f":"VALORACION!H273","v":0},{"$f":"VALORACION!I273","v":0},{"$f":"VALORACION!J273","v":0},{"$f":"VALORACION!K273","v":0},{"$f":"VALORACION!L273","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A274","v":0},null,null,{"$f":"VALORACION!E274","v":0},{"$f":"VALORACION!F274","v":0},{"$f":"VALORACION!G274","v":0},{"$f":"VALORACION!H274","v":0},{"$f":"VALORACION!I274","v":0},{"$f":"VALORACION!J274","v":0},{"$f":"VALORACION!K274","v":0},{"$f":"VALORACION!L274","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A275","v":0},null,null,{"$f":"VALORACION!E275","v":0},{"$f":"VALORACION!F275","v":0},{"$f":"VALORACION!G275","v":0},{"$f":"VALORACION!H275","v":0},{"$f":"VALORACION!I275","v":0},{"$f":"VALORACION!J275","v":0},{"$f":"VALORACION!K275","v":0},{"$f":"VALORACION!L275","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A276","v":0},null,null,{"$f":"VALORACION!E276","v":0},{"$f":"VALORACION!F276","v":0},{"$f":"VALORACION!G276","v":0},{"$f":"VALORACION!H276","v":0},{"$f":"VALORACION!I276","v":0},{"$f":"VALORACION!J276","v":0},{"$f":"VALORACION!K276","v":0},{"$f":"VALORACION!L276","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A277","v":0},null,null,{"$f":"VALORACION!E277","v":0},{"$f":"VALORACION!F277","v":0},{"$f":"VALORACION!G277","v":0},{"$f":"VALORACION!H277","v":0},{"$f":"VALORACION!I277","v":0},{"$f":"VALORACION!J277","v":0},{"$f":"VALORACION!K277","v":0},{"$f":"VALORACION!L277","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A278","v":0},null,null,{"$f":"VALORACION!E278","v":0},{"$f":"VALORACION!F278","v":0},{"$f":"VALORACION!G278","v":0},{"$f":"VALORACION!H278","v":0},{"$f":"VALORACION!I278","v":0},{"$f":"VALORACION!J278","v":0},{"$f":"VALORACION!K278","v":0},{"$f":"VALORACION!L278","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A279","v":0},null,null,{"$f":"VALORACION!E279","v":0},{"$f":"VALORACION!F279","v":0},{"$f":"VALORACION!G279","v":0},{"$f":"VALORACION!H279","v":0},{"$f":"VALORACION!I279","v":0},{"$f":"VALORACION!J279","v":0},{"$f":"VALORACION!K279","v":0},{"$f":"VALORACION!L279","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A280","v":0},null,null,{"$f":"VALORACION!E280","v":0},{"$f":"VALORACION!F280","v":0},{"$f":"VALORACION!G280","v":0},{"$f":"VALORACION!H280","v":0},{"$f":"VALORACION!I280","v":0},{"$f":"VALORACION!J280","v":0},{"$f":"VALORACION!K280","v":0},{"$f":"VALORACION!L280","v":0},null,"Ocultar fila"]
["TOTAL",null,null,{"$f":"VALORACION!E281","v":0},{"$f":"VALORACION!F281","v":0},{"$f":"VALORACION!G281","v":0},{"$f":"VALORACION!H281","v":0},{"$f":"VALORACION!I281","v":0},{"$f":"VALORACION!J281","v":0},{"$f":"VALORACION!K281","v":0},{"$f":"VALORACION!L281","v":0}]
[]
["COLABORACIONES",null,null,"Periodo 1",null,"Periodo 2",null,"Periodo 3",null,"Total "]
[null,null,null,"Solicitado","Aceptado","Solicitado","Aceptado","Solicitado","Aceptado","Solicitado","Aceptado"]
[{"$f":"VALORACION!A301","v":0},null,null,{"$f":"VALORACION!G301","v":0},{"$f":"VALORACION!H301","v":0},{"$f":"VALORACION!I301","v":0},{"$f":"VALORACION!J301","v":0},{"$f":"VALORACION!K301","v":0},{"$f":"VALORACION!L301","v":0},{"$f":"VALORACION!M301","v":0},{"$f":"VALORACION!N301","v":0},null,{"$f":"IF(A116=0,\"Ocultar fila\",\"\")","v":"Ocultar fila"}]
[{"$f":"VALORACION!A302","v":0},null,null,{"$f":"VALORACION!G302","v":0},{"$f":"VALORACION!H302","v":0},{"$f":"VALORACION!I302","v":0},{"$f":"VALORACION!J302","v":0},{"$f":"VALORACION!K302","v":0},{"$f":"VALORACION!L302","v":0},{"$f":"VALORACION!M302","v":0},{"$f":"VALORACION!N302","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A303","v":0},null,null,{"$f":"VALORACION!G303","v":0},{"$f":"VALORACION!H303","v":0},{"$f":"VALORACION!I303","v":0},{"$f":"VALORACION!J303","v":0},{"$f":"VALORACION!K303","v":0},{"$f":"VALORACION!L303","v":0},{"$f":"VALORACION!M303","v":0},{"$f":"VALORACION!N303","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A304","v":0},null,null,{"$f":"VALORACION!G304","v":0},{"$f":"VALORACION!H304","v":0},{"$f":"VALORACION!I304","v":0},{"$f":"VALORACION!J304","v":0},{"$f":"VALORACION!K304","v":0},{"$f":"VALORACION!L304","v":0},{"$f":"VALORACION!M304","v":0},{"$f":"VALORACION!N304","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A305","v":0},null,null,{"$f":"VALORACION!G305","v":0},{"$f":"VALORACION!H305","v":0},{"$f":"VALORACION!I305","v":0},{"$f":"VALORACION!J305","v":0},{"$f":"VALORACION!K305","v":0},{"$f":"VALORACION!L305","v":0},{"$f":"VALORACION!M305","v":0},{"$f":"VALORACION!N305","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A306","v":0},null,null,{"$f":"VALORACION!G306","v":0},{"$f":"VALORACION!H306","v":0},{"$f":"VALORACION!I306","v":0},{"$f":"VALORACION!J306","v":0},{"$f":"VALORACION!K306","v":0},{"$f":"VALORACION!L306","v":0},{"$f":"VALORACION!M306","v":0},{"$f":"VALORACION!N306","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A307","v":0},null,null,{"$f":"VALORACION!G307","v":0},{"$f":"VALORACION!H307","v":0},{"$f":"VALORACION!I307","v":0},{"$f":"VALORACION!J307","v":0},{"$f":"VALORACION!K307","v":0},{"$f":"VALORACION!L307","v":0},{"$f":"VALORACION!M307","v":0},{"$f":"VALORACION!N307","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A308","v":0},null,null,{"$f":"VALORACION!G308","v":0},{"$f":"VALORACION!H308","v":0},{"$f":"VALORACION!I308","v":0},{"$f":"VALORACION!J308","v":0},{"$f":"VALORACION!K308","v":0},{"$f":"VALORACION!L308","v":0},{"$f":"VALORACION!M308","v":0},{"$f":"VALORACION!N308","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A309","v":0},null,null,{"$f":"VALORACION!G309","v":0},{"$f":"VALORACION!H309","v":0},{"$f":"VALORACION!I309","v":0},{"$f":"VALORACION!J309","v":0},{"$f":"VALORACION!K309","v":0},{"$f":"VALORACION!L309","v":0},{"$f":"VALORACION!M309","v":0},{"$f":"VALORACION!N309","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A310","v":0},null,null,{"$f":"VALORACION!G310","v":0},{"$f":"VALORACION!H310","v":0},{"$f":"VALORACION!I310","v":0},{"$f":"VALORACION!J310","v":0},{"$f":"VALORACION!K310","v":0},{"$f":"VALORACION!L310","v":0},{"$f":"VALORACION!M310","v":0},{"$f":"VALORACION!N310","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A311","v":0},null,null,{"$f":"VALORACION!G311","v":0},{"$f":"VALORACION!H311","v":0},{"$f":"VALORACION!I311","v":0},{"$f":"VALORACION!J311","v":0},{"$f":"VALORACION!K311","v":0},{"$f":"VALORACION!L311","v":0},{"$f":"VALORACION!M311","v":0},{"$f":"VALORACION!N311","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A312","v":0},null,null,{"$f":"VALORACION!G312","v":0},{"$f":"VALORACION!H312","v":0},{"$f":"VALORACION!I312","v":0},{"$f":"VALORACION!J312","v":0},{"$f":"VALORACION!K312","v":0},{"$f":"VALORACION!L312","v":0},{"$f":"VALORACION!M312","v":0},{"$f":"VALORACION!N312","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A313","v":0},null,null,{"$f":"VALORACION!G313","v":0},{"$f":"VALORACION!H313","v":0},{"$f":"VALORACION!I313","v":0},{"$f":"VALORACION!J313","v":0},{"$f":"VALORACION!K313","v":0},{"$f":"VALORACION!L313","v":0},{"$f":"VALORACION!M313","v":0},{"$f":"VALORACION!N313","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A314","v":0},null,null,{"$f":"VALORACION!G314","v":0},{"$f":"VALORACION!H314","v":0},{"$f":"VALORACION!I314","v":0},{"$f":"VALORACION!J314","v":0},{"$f":"VALORACION!K314","v":0},{"$f":"VALORACION!L314","v":0},{"$f":"VALORACION!M314","v":0},{"$f":"VALORACION!N314","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A315","v":0},null,null,{"$f":"VALORACION!G315","v":0},{"$f":"VALORACION!H315","v":0},{"$f":"VALORACION!I315","v":0},{"$f":"VALORACION!J315","v":0},{"$f":"VALORACION!K315","v":0},{"$f":"VALORACION!L315","v":0},{"$f":"VALORACION!M315","v":0},{"$f":"VALORACION!N315","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A316","v":0},null,null,{"$f":"VALORACION!G316","v":0},{"$f":"VALORACION!H316","v":0},{"$f":"VALORACION!I316","v":0},{"$f":"VALORACION!J316","v":0},{"$f":"VALORACION!K316","v":0},{"$f":"VALORACION!L316","v":0},{"$f":"VALORACION!M316","v":0},{"$f":"VALORACION!N316","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A317","v":0},null,null,{"$f":"VALORACION!G317","v":0},{"$f":"VALORACION!H317","v":0},{"$f":"VALORACION!I317","v":0},{"$f":"VALORACION!J317","v":0},{"$f":"VALORACION!K317","v":0},{"$f":"VALORACION!L317","v":0},{"$f":"VALORACION!M317","v":0},{"$f":"VALORACION!N317","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A318","v":0},null,null,{"$f":"VALORACION!G318","v":0},{"$f":"VALORACION!H318","v":0},{"$f":"VALORACION!I318","v":0},{"$f":"VALORACION!J318","v":0},{"$f":"VALORACION!K318","v":0},{"$f":"VALORACION!L318","v":0},{"$f":"VALORACION!M318","v":0},{"$f":"VALORACION!N318","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A319","v":0},null,null,{"$f":"VALORACION!G319","v":0},{"$f":"VALORACION!H319","v":0},{"$f":"VALORACION!I319","v":0},{"$f":"VALORACION!J319","v":0},{"$f":"VALORACION!K319","v":0},{"$f":"VALORACION!L319","v":0},{"$f":"VALORACION!M319","v":0},{"$f":"VALORACION!N319","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A320","v":0},null,null,{"$f":"VALORACION!G320","v":0},{"$f":"VALORACION!H320","v":0},{"$f":"VALORACION!I320","v":0},{"$f":"VALORACION!J320","v":0},{"$f":"VALORACION!K320","v":0},{"$f":"VALORACION!L320","v":0},{"$f":"VALORACION!M320","v":0},{"$f":"VALORACION!N320","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A321","v":0},null,null,{"$f":"VALORACION!G321","v":0},{"$f":"VALORACION!H321","v":0},{"$f":"VALORACION!I321","v":0},{"$f":"VALORACION!J321","v":0},{"$f":"VALORACION!K321","v":0},{"$f":"VALORACION!L321","v":0},{"$f":"VALORACION!M321","v":0},{"$f":"VALORACION!N321","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A322","v":0},null,null,{"$f":"VALORACION!G322","v":0},{"$f":"VALORACION!H322","v":0},{"$f":"VALORACION!I322","v":0},{"$f":"VALORACION!J322","v":0},{"$f":"VALORACION!K322","v":0},{"$f":"VALORACION!L322","v":0},{"$f":"VALORACION!M322","v":0},{"$f":"VALORACION!N322","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A323","v":0},null,null,{"$f":"VALORACION!G323","v":0},{"$f":"VALORACION!H323","v":0},{"$f":"VALORACION!I323","v":0},{"$f":"VALORACION!J323","v":0},{"$f":"VALORACION!K323","v":0},{"$f":"VALORACION!L323","v":0},{"$f":"VALORACION!M323","v":0},{"$f":"VALORACION!N323","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A324","v":0},null,null,{"$f":"VALORACION!G324","v":0},{"$f":"VALORACION!H324","v":0},{"$f":"VALORACION!I324","v":0},{"$f":"VALORACION!J324","v":0},{"$f":"VALORACION!K324","v":0},{"$f":"VALORACION!L324","v":0},{"$f":"VALORACION!M324","v":0},{"$f":"VALORACION!N324","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A325","v":0},null,null,{"$f":"VALORACION!G325","v":0},{"$f":"VALORACION!H325","v":0},{"$f":"VALORACION!I325","v":0},{"$f":"VALORACION!J325","v":0},{"$f":"VALORACION!K325","v":0},{"$f":"VALORACION!L325","v":0},{"$f":"VALORACION!M325","v":0},{"$f":"VALORACION!N325","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A326","v":0},null,null,{"$f":"VALORACION!G326","v":0},{"$f":"VALORACION!H326","v":0},{"$f":"VALORACION!I326","v":0},{"$f":"VALORACION!J326","v":0},{"$f":"VALORACION!K326","v":0},{"$f":"VALORACION!L326","v":0},{"$f":"VALORACION!M326","v":0},{"$f":"VALORACION!N326","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A327","v":0},null,null,{"$f":"VALORACION!G327","v":0},{"$f":"VALORACION!H327","v":0},{"$f":"VALORACION!I327","v":0},{"$f":"VALORACION!J327","v":0},{"$f":"VALORACION!K327","v":0},{"$f":"VALORACION!L327","v":0},{"$f":"VALORACION!M327","v":0},{"$f":"VALORACION!N327","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A328","v":0},null,null,{"$f":"VALORACION!G328","v":0},{"$f":"VALORACION!H328","v":0},{"$f":"VALORACION!I328","v":0},{"$f":"VALORACION!J328","v":0},{"$f":"VALORACION!K328","v":0},{"$f":"VALORACION!L328","v":0},{"$f":"VALORACION!M328","v":0},{"$f":"VALORACION!N328","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A329","v":0},null,null,{"$f":"VALORACION!G329","v":0},{"$f":"VALORACION!H329","v":0},{"$f":"VALORACION!I329","v":0},{"$f":"VALORACION!J329","v":0},{"$f":"VALORACION!K329","v":0},{"$f":"VALORACION!L329","v":0},{"$f":"VALORACION!M329","v":0},{"$f":"VALORACION!N329","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A330","v":0},null,null,{"$f":"VALORACION!G330","v":0},{"$f":"VALORACION!H330","v":0},{"$f":"VALORACION!I330","v":0},{"$f":"VALORACION!J330","v":0},{"$f":"VALORACION!K330","v":0},{"$f":"VALORACION!L330","v":0},{"$f":"VALORACION!M330","v":0},{"$f":"VALORACION!N330","v":0},null,"Ocultar fila"]
["TOTAL",null,null,{"$f":"VALORACION!G331","v":0},{"$f":"VALORACION!H331","v":0},{"$f":"VALORACION!I331","v":0},{"$f":"VALORACION!J331","v":0},{"$f":"VALORACION!K331","v":0},{"$f":"VALORACION!L331","v":0},{"$f":"VALORACION!M331","v":0},{"$f":"VALORACION!N331","v":0}]
[]
["OTROS COSTES",null,null,"Periodo 1",null,"Periodo 2",null,"Periodo 3",null,"Total "]
[null,null,null,"Solicitado","Aceptado","Solicitado","Aceptado","Solicitado","Aceptado","Solicitado","Aceptado"]
[{"$f":"VALORACION!A360","v":0},null,null,{"$f":"VALORACION!F360","v":0},{"$f":"VALORACION!G360","v":0},{"$f":"VALORACION!H360","v":0},{"$f":"VALORACION!I360","v":0},{"$f":"VALORACION!J360","v":0},{"$f":"VALORACION!K360","v":0},{"$f":"VALORACION!L360","v":0},{"$f":"VALORACION!M360","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A361","v":0},null,null,{"$f":"VALORACION!F361","v":0},{"$f":"VALORACION!G361","v":0},{"$f":"VALORACION!H361","v":0},{"$f":"VALORACION!I361","v":0},{"$f":"VALORACION!J361","v":0},{"$f":"VALORACION!K361","v":0},{"$f":"VALORACION!L361","v":0},{"$f":"VALORACION!M361","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A362","v":0},null,null,{"$f":"VALORACION!F362","v":0},{"$f":"VALORACION!G362","v":0},{"$f":"VALORACION!H362","v":0},{"$f":"VALORACION!I362","v":0},{"$f":"VALORACION!J362","v":0},{"$f":"VALORACION!K362","v":0},{"$f":"VALORACION!L362","v":0},{"$f":"VALORACION!M362","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A363","v":0},null,null,{"$f":"VALORACION!F363","v":0},{"$f":"VALORACION!G363","v":0},{"$f":"VALORACION!H363","v":0},{"$f":"VALORACION!I363","v":0},{"$f":"VALORACION!J363","v":0},{"$f":"VALORACION!K363","v":0},{"$f":"VALORACION!L363","v":0},{"$f":"VALORACION!M363","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A364","v":0},null,null,{"$f":"VALORACION!F364","v":0},{"$f":"VALORACION!G364","v":0},{"$f":"VALORACION!H364","v":0},{"$f":"VALORACION!I364","v":0},{"$f":"VALORACION!J364","v":0},{"$f":"VALORACION!K364","v":0},{"$f":"VALORACION!L364","v":0},{"$f":"VALORACION!M364","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A365","v":0},null,null,{"$f":"VALORACION!F365","v":0},{"$f":"VALORACION!G365","v":0},{"$f":"VALORACION!H365","v":0},{"$f":"VALORACION!I365","v":0},{"$f":"VALORACION!J365","v":0},{"$f":"VALORACION!K365","v":0},{"$f":"VALORACION!L365","v":0},{"$f":"VALORACION!M365","v":0},null,"Ocultar fila"]
["TOTAL",null,null,{"$f":"VALORACION!F366","v":0},{"$f":"VALORACION!G366","v":0},{"$f":"VALORACION!H366","v":0},{"$f":"VALORACION!I366","v":0},{"$f":"VALORACION!J366","v":0},{"$f":"VALORACION!K366","v":0},{"$f":"VALORACION!L366","v":0},{"$f":"VALORACION!M366","v":0}]
[]
["COSTES INDIRECTOS",null,null,"Periodo 1",null,"Periodo 2",null,"Periodo 3",null,"Total "]
[null,null,null,"Solicitado","Aceptado","Solicitado","Aceptado","Solicitado","Aceptado","Solicitado","Aceptado"]
["TOTAL",null,null,{"$f":"D22","v":0},0,null,null,0,0,0,0]
[]
[null,null,null,"Horas de personal"]
[]
["PERSONAL",null,null,"Periodo 1",null,"Periodo 2",null,"Periodo 3",null,"Total "]
[null,null,null,"Solicitado","Aceptado","Solicitado","Aceptado","Solicitado","Aceptado","Solicitadas","Aceptadas"]
[{"$f":"VALORACION!A142","v":0},null,null,{"$f":"PERSONAL!N14","v":0},{"$f":"VALORACION!L142","v":0},{"$f":"PERSONAL!O14","v":0},{"$f":"VALORACION!M142","v":0},{"$f":"PERSONAL!P14","v":0},{"$f":"VALORACION!N142","v":0},{"$f":"VALORACION!O142","v":0},{"$f":"VALORACION!P142","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A143","v":0},null,null,{"$f":"PERSONAL!N15","v":0},{"$f":"VALORACION!L143","v":0},{"$f":"PERSONAL!O15","v":0},{"$f":"VALORACION!M143","v":0},{"$f":"PERSONAL!P15","v":0},{"$f":"VALORACION!N143","v":0},{"$f":"VALORACION!O143","v":0},{"$f":"VALORACION!P143","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A144","v":0},null,null,{"$f":"PERSONAL!N16","v":0},{"$f":"VALORACION!L144","v":0},{"$f":"PERSONAL!O16","v":0},{"$f":"VALORACION!M144","v":0},{"$f":"PERSONAL!P16","v":0},{"$f":"VALORACION!N144","v":0},{"$f":"VALORACION!O144","v":0},{"$f":"VALORACION!P144","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A145","v":0},null,null,{"$f":"PERSONAL!N17","v":0},{"$f":"VALORACION!L145","v":0},{"$f":"PERSONAL!O17","v":0},{"$f":"VALORACION!M145","v":0},{"$f":"PERSONAL!P17","v":0},{"$f":"VALORACION!N145","v":0},{"$f":"VALORACION!O145","v":0},{"$f":"VALORACION!P145","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A146","v":0},null,null,{"$f":"PERSONAL!N18","v":0},{"$f":"VALORACION!L146","v":0},{"$f":"PERSONAL!O18","v":0},{"$f":"VALORACION!M146","v":0},{"$f":"PERSONAL!P18","v":0},{"$f":"VALORACION!N146","v":0},{"$f":"VALORACION!O146","v":0},{"$f":"VALORACION!P146","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A147","v":0},null,null,{"$f":"PERSONAL!N19","v":0},{"$f":"VALORACION!L147","v":0},{"$f":"PERSONAL!O19","v":0},{"$f":"VALORACION!M147","v":0},{"$f":"PERSONAL!P19","v":0},{"$f":"VALORACION!N147","v":0},{"$f":"VALORACION!O147","v":0},{"$f":"VALORACION!P147","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A148","v":0},null,null,{"$f":"PERSONAL!N20","v":0},{"$f":"VALORACION!L148","v":0},{"$f":"PERSONAL!O20","v":0},{"$f":"VALORACION!M148","v":0},{"$f":"PERSONAL!P20","v":0},{"$f":"VALORACION!N148","v":0},{"$f":"VALORACION!O148","v":0},{"$f":"VALORACION!P148","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A149","v":0},null,null,{"$f":"PERSONAL!N21","v":0},{"$f":"VALORACION!L149","v":0},{"$f":"PERSONAL!O21","v":0},{"$f":"VALORACION!M149","v":0},{"$f":"PERSONAL!P21","v":0},{"$f":"VALORACION!N149","v":0},{"$f":"VALORACION!O149","v":0},{"$f":"VALORACION!P149","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A150","v":0},null,null,{"$f":"PERSONAL!N22","v":0},{"$f":"VALORACION!L150","v":0},{"$f":"PERSONAL!O22","v":0},{"$f":"VALORACION!M150","v":0},{"$f":"PERSONAL!P22","v":0},{"$f":"VALORACION!N150","v":0},{"$f":"VALORACION!O150","v":0},{"$f":"VALORACION!P150","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A151","v":0},null,null,{"$f":"PERSONAL!N23","v":0},{"$f":"VALORACION!L151","v":0},{"$f":"PERSONAL!O23","v":0},{"$f":"VALORACION!M151","v":0},{"$f":"PERSONAL!P23","v":0},{"$f":"VALORACION!N151","v":0},{"$f":"VALORACION!O151","v":0},{"$f":"VALORACION!P151","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A152","v":0},null,null,{"$f":"PERSONAL!N24","v":0},{"$f":"VALORACION!L152","v":0},{"$f":"PERSONAL!O24","v":0},{"$f":"VALORACION!M152","v":0},{"$f":"PERSONAL!P24","v":0},{"$f":"VALORACION!N152","v":0},{"$f":"VALORACION!O152","v":0},{"$f":"VALORACION!P152","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A153","v":0},null,null,{"$f":"PERSONAL!N25","v":0},{"$f":"VALORACION!L153","v":0},{"$f":"PERSONAL!O25","v":0},{"$f":"VALORACION!M153","v":0},{"$f":"PERSONAL!P25","v":0},{"$f":"VALORACION!N153","v":0},{"$f":"VALORACION!O153","v":0},{"$f":"VALORACION!P153","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A154","v":0},null,null,{"$f":"PERSONAL!N26","v":0},{"$f":"VALORACION!L154","v":0},{"$f":"PERSONAL!O26","v":0},{"$f":"VALORACION!M154","v":0},{"$f":"PERSONAL!P26","v":0},{"$f":"VALORACION!N154","v":0},{"$f":"VALORACION!O154","v":0},{"$f":"VALORACION!P154","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A155","v":0},null,null,{"$f":"PERSONAL!N27","v":0},{"$f":"VALORACION!L155","v":0},{"$f":"PERSONAL!O27","v":0},{"$f":"VALORACION!M155","v":0},{"$f":"PERSONAL!P27","v":0},{"$f":"VALORACION!N155","v":0},{"$f":"VALORACION!O155","v":0},{"$f":"VALORACION!P155","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A156","v":0},null,null,{"$f":"PERSONAL!N28","v":0},{"$f":"VALORACION!L156","v":0},{"$f":"PERSONAL!O28","v":0},{"$f":"VALORACION!M156","v":0},{"$f":"PERSONAL!P28","v":0},{"$f":"VALORACION!N156","v":0},{"$f":"VALORACION!O156","v":0},{"$f":"VALORACION!P156","v":0},null,{"$f":"IF(A180=0,\"Ocultar fila\",\"\")","v":"Ocultar fila"}]
[{"$f":"VALORACION!A157","v":0},null,null,{"$f":"PERSONAL!N29","v":0},{"$f":"VALORACION!L157","v":0},{"$f":"PERSONAL!O29","v":0},{"$f":"VALORACION!M157","v":0},{"$f":"PERSONAL!P29","v":0},{"$f":"VALORACION!N157","v":0},{"$f":"VALORACION!O157","v":0},{"$f":"VALORACION!P157","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A158","v":0},null,null,{"$f":"PERSONAL!N30","v":0},{"$f":"VALORACION!L158","v":0},{"$f":"PERSONAL!O30","v":0},{"$f":"VALORACION!M158","v":0},{"$f":"PERSONAL!P30","v":0},{"$f":"VALORACION!N158","v":0},{"$f":"VALORACION!O158","v":0},{"$f":"VALORACION!P158","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A159","v":0},null,null,{"$f":"PERSONAL!N31","v":0},{"$f":"VALORACION!L159","v":0},{"$f":"PERSONAL!O31","v":0},{"$f":"VALORACION!M159","v":0},{"$f":"PERSONAL!P31","v":0},{"$f":"VALORACION!N159","v":0},{"$f":"VALORACION!O159","v":0},{"$f":"VALORACION!P159","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A160","v":0},null,null,{"$f":"PERSONAL!N32","v":0},{"$f":"VALORACION!L160","v":0},{"$f":"PERSONAL!O32","v":0},{"$f":"VALORACION!M160","v":0},{"$f":"PERSONAL!P32","v":0},{"$f":"VALORACION!N160","v":0},{"$f":"VALORACION!O160","v":0},{"$f":"VALORACION!P160","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A161","v":0},null,null,{"$f":"PERSONAL!N33","v":0},{"$f":"VALORACION!L161","v":0},{"$f":"PERSONAL!O33","v":0},{"$f":"VALORACION!M161","v":0},{"$f":"PERSONAL!P33","v":0},{"$f":"VALORACION!N161","v":0},{"$f":"VALORACION!O161","v":0},{"$f":"VALORACION!P161","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A162","v":0},null,null,{"$f":"PERSONAL!N34","v":0},{"$f":"VALORACION!L162","v":0},{"$f":"PERSONAL!O34","v":0},{"$f":"VALORACION!M162","v":0},{"$f":"PERSONAL!P34","v":0},{"$f":"VALORACION!N162","v":0},{"$f":"VALORACION!O162","v":0},{"$f":"VALORACION!P162","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A163","v":0},null,null,{"$f":"PERSONAL!N35","v":0},{"$f":"VALORACION!L163","v":0},{"$f":"PERSONAL!O35","v":0},{"$f":"VALORACION!M163","v":0},{"$f":"PERSONAL!P35","v":0},{"$f":"VALORACION!N163","v":0},{"$f":"VALORACION!O163","v":0},{"$f":"VALORACION!P163","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A164","v":0},null,null,{"$f":"PERSONAL!N36","v":0},{"$f":"VALORACION!L164","v":0},{"$f":"PERSONAL!O36","v":0},{"$f":"VALORACION!M164","v":0},{"$f":"PERSONAL!P36","v":0},{"$f":"VALORACION!N164","v":0},{"$f":"VALORACION!O164","v":0},{"$f":"VALORACION!P164","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A165","v":0},null,null,{"$f":"PERSONAL!N37","v":0},{"$f":"VALORACION!L165","v":0},{"$f":"PERSONAL!O37","v":0},{"$f":"VALORACION!M165","v":0},{"$f":"PERSONAL!P37","v":0},{"$f":"VALORACION!N165","v":0},{"$f":"VALORACION!O165","v":0},{"$f":"VALORACION!P165","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A166","v":0},null,null,{"$f":"PERSONAL!N38","v":0},{"$f":"VALORACION!L166","v":0},{"$f":"PERSONAL!O38","v":0},{"$f":"VALORACION!M166","v":0},{"$f":"PERSONAL!P38","v":0},{"$f":"VALORACION!N166","v":0},{"$f":"VALORACION!O166","v":0},{"$f":"VALORACION!P166","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A167","v":0},null,null,{"$f":"PERSONAL!N39","v":0},{"$f":"VALORACION!L167","v":0},{"$f":"PERSONAL!O39","v":0},{"$f":"VALORACION!M167","v":0},{"$f":"PERSONAL!P39","v":0},{"$f":"VALORACION!N167","v":0},{"$f":"VALORACION!O167","v":0},{"$f":"VALORACION!P167","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A168","v":0},null,null,{"$f":"PERSONAL!N40","v":0},{"$f":"VALORACION!L168","v":0},{"$f":"PERSONAL!O40","v":0},{"$f":"VALORACION!M168","v":0},{"$f":"PERSONAL!P40","v":0},{"$f":"VALORACION!N168","v":0},{"$f":"VALORACION!O168","v":0},{"$f":"VALORACION!P168","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A169","v":0},null,null,{"$f":"PERSONAL!N41","v":0},{"$f":"VALORACION!L169","v":0},{"$f":"PERSONAL!O41","v":0},{"$f":"VALORACION!M169","v":0},{"$f":"PERSONAL!P41","v":0},{"$f":"VALORACION!N169","v":0},{"$f":"VALORACION!O169","v":0},{"$f":"VALORACION!P169","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A170","v":0},null,null,{"$f":"PERSONAL!N42","v":0},{"$f":"VALORACION!L170","v":0},{"$f":"PERSONAL!O42","v":0},{"$f":"VALORACION!M170","v":0},{"$f":"PERSONAL!P42","v":0},{"$f":"VALORACION!N170","v":0},{"$f":"VALORACION!O170","v":0},{"$f":"VALORACION!P170","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A171","v":0},null,null,{"$f":"PERSONAL!N43","v":0},{"$f":"VALORACION!L171","v":0},{"$f":"PERSONAL!O43","v":0},{"$f":"VALORACION!M171","v":0},{"$f":"PERSONAL!P43","v":0},{"$f":"VALORACION!N171","v":0},{"$f":"VALORACION!O171","v":0},{"$f":"VALORACION!P171","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A172","v":0},null,null,{"$f":"PERSONAL!N44","v":0},{"$f":"VALORACION!L172","v":0},{"$f":"PERSONAL!O44","v":0},{"$f":"VALORACION!M172","v":0},{"$f":"PERSONAL!P44","v":0},{"$f":"VALORACION!N172","v":0},{"$f":"VALORACION!O172","v":0},{"$f":"VALORACION!P172","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A173","v":0},null,null,{"$f":"PERSONAL!N45","v":0},{"$f":"VALORACION!L173","v":0},{"$f":"PERSONAL!O45","v":0},{"$f":"VALORACION!M173","v":0},{"$f":"PERSONAL!P45","v":0},{"$f":"VALORACION!N173","v":0},{"$f":"VALORACION!O173","v":0},{"$f":"VALORACION!P173","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A174","v":0},null,null,{"$f":"PERSONAL!N46","v":0},{"$f":"VALORACION!L174","v":0},{"$f":"PERSONAL!O46","v":0},{"$f":"VALORACION!M174","v":0},{"$f":"PERSONAL!P46","v":0},{"$f":"VALORACION!N174","v":0},{"$f":"VALORACION!O174","v":0},{"$f":"VALORACION!P174","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A175","v":0},null,null,{"$f":"PERSONAL!N47","v":0},{"$f":"VALORACION!L175","v":0},{"$f":"PERSONAL!O47","v":0},{"$f":"VALORACION!M175","v":0},{"$f":"PERSONAL!P47","v":0},{"$f":"VALORACION!N175","v":0},{"$f":"VALORACION!O175","v":0},{"$f":"VALORACION!P175","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A176","v":0},null,null,{"$f":"PERSONAL!N48","v":0},{"$f":"VALORACION!L176","v":0},{"$f":"PERSONAL!O48","v":0},{"$f":"VALORACION!M176","v":0},{"$f":"PERSONAL!P48","v":0},{"$f":"VALORACION!N176","v":0},{"$f":"VALORACION!O176","v":0},{"$f":"VALORACION!P176","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A177","v":0},null,null,{"$f":"PERSONAL!N49","v":0},{"$f":"VALORACION!L177","v":0},{"$f":"PERSONAL!O49","v":0},{"$f":"VALORACION!M177","v":0},{"$f":"PERSONAL!P49","v":0},{"$f":"VALORACION!N177","v":0},{"$f":"VALORACION!O177","v":0},{"$f":"VALORACION!P177","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A178","v":0},null,null,{"$f":"PERSONAL!N50","v":0},{"$f":"VALORACION!L178","v":0},{"$f":"PERSONAL!O50","v":0},{"$f":"VALORACION!M178","v":0},{"$f":"PERSONAL!P50","v":0},{"$f":"VALORACION!N178","v":0},{"$f":"VALORACION!O178","v":0},{"$f":"VALORACION!P178","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A179","v":0},null,null,{"$f":"PERSONAL!N51","v":0},{"$f":"VALORACION!L179","v":0},{"$f":"PERSONAL!O51","v":0},{"$f":"VALORACION!M179","v":0},{"$f":"PERSONAL!P51","v":0},{"$f":"VALORACION!N179","v":0},{"$f":"VALORACION!O179","v":0},{"$f":"VALORACION!P179","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A180","v":0},null,null,{"$f":"PERSONAL!N52","v":0},{"$f":"VALORACION!L180","v":0},{"$f":"PERSONAL!O52","v":0},{"$f":"VALORACION!M180","v":0},{"$f":"PERSONAL!P52","v":0},{"$f":"VALORACION!N180","v":0},{"$f":"VALORACION!O180","v":0},{"$f":"VALORACION!P180","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A181","v":0},null,null,{"$f":"PERSONAL!N53","v":0},{"$f":"VALORACION!L181","v":0},{"$f":"PERSONAL!O53","v":0},{"$f":"VALORACION!M181","v":0},{"$f":"PERSONAL!P53","v":0},{"$f":"VALORACION!N181","v":0},{"$f":"VALORACION!O181","v":0},{"$f":"VALORACION!P181","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A182","v":0},null,null,{"$f":"PERSONAL!N54","v":0},{"$f":"VALORACION!L182","v":0},{"$f":"PERSONAL!O54","v":0},{"$f":"VALORACION!M182","v":0},{"$f":"PERSONAL!P54","v":0},{"$f":"VALORACION!N182","v":0},{"$f":"VALORACION!O182","v":0},{"$f":"VALORACION!P182","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A183","v":0},null,null,{"$f":"PERSONAL!N55","v":0},{"$f":"VALORACION!L183","v":0},{"$f":"PERSONAL!O55","v":0},{"$f":"VALORACION!M183","v":0},{"$f":"PERSONAL!P55","v":0},{"$f":"VALORACION!N183","v":0},{"$f":"VALORACION!O183","v":0},{"$f":"VALORACION!P183","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A184","v":0},null,null,{"$f":"PERSONAL!N56","v":0},{"$f":"VALORACION!L184","v":0},{"$f":"PERSONAL!O56","v":0},{"$f":"VALORACION!M184","v":0},{"$f":"PERSONAL!P56","v":0},{"$f":"VALORACION!N184","v":0},{"$f":"VALORACION!O184","v":0},{"$f":"VALORACION!P184","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A185","v":0},null,null,{"$f":"PERSONAL!N57","v":0},{"$f":"VALORACION!L185","v":0},{"$f":"PERSONAL!O57","v":0},{"$f":"VALORACION!M185","v":0},{"$f":"PERSONAL!P57","v":0},{"$f":"VALORACION!N185","v":0},{"$f":"VALORACION!O185","v":0},{"$f":"VALORACION!P185","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A186","v":0},null,null,{"$f":"PERSONAL!N58","v":0},{"$f":"VALORACION!L186","v":0},{"$f":"PERSONAL!O58","v":0},{"$f":"VALORACION!M186","v":0},{"$f":"PERSONAL!P58","v":0},{"$f":"VALORACION!N186","v":0},{"$f":"VALORACION!O186","v":0},{"$f":"VALORACION!P186","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A187","v":0},null,null,{"$f":"PERSONAL!N59","v":0},{"$f":"VALORACION!L187","v":0},{"$f":"PERSONAL!O59","v":0},{"$f":"VALORACION!M187","v":0},{"$f":"PERSONAL!P59","v":0},{"$f":"VALORACION!N187","v":0},{"$f":"VALORACION!O187","v":0},{"$f":"VALORACION!P187","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A188","v":0},null,null,{"$f":"PERSONAL!N60","v":0},{"$f":"VALORACION!L188","v":0},{"$f":"PERSONAL!O60","v":0},{"$f":"VALORACION!M188","v":0},{"$f":"PERSONAL!P60","v":0},{"$f":"VALORACION!N188","v":0},{"$f":"VALORACION!O188","v":0},{"$f":"VALORACION!P188","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A189","v":0},null,null,{"$f":"PERSONAL!N61","v":0},{"$f":"VALORACION!L189","v":0},{"$f":"PERSONAL!O61","v":0},{"$f":"VALORACION!M189","v":0},{"$f":"PERSONAL!P61","v":0},{"$f":"VALORACION!N189","v":0},{"$f":"VALORACION!O189","v":0},{"$f":"VALORACION!P189","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A190","v":0},null,null,{"$f":"PERSONAL!N62","v":0},{"$f":"VALORACION!L190","v":0},{"$f":"PERSONAL!O62","v":0},{"$f":"VALORACION!M190","v":0},{"$f":"PERSONAL!P62","v":0},{"$f":"VALORACION!N190","v":0},{"$f":"VALORACION!O190","v":0},{"$f":"VALORACION!P190","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A191","v":0},null,null,{"$f":"PERSONAL!N63","v":0},{"$f":"VALORACION!L191","v":0},{"$f":"PERSONAL!O63","v":0},{"$f":"VALORACION!M191","v":0},{"$f":"PERSONAL!P63","v":0},{"$f":"VALORACION!N191","v":0},{"$f":"VALORACION!O191","v":0},{"$f":"VALORACION!P191","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A192","v":0},null,null,{"$f":"PERSONAL!N64","v":0},{"$f":"VALORACION!L192","v":0},{"$f":"PERSONAL!O64","v":0},{"$f":"VALORACION!M192","v":0},{"$f":"PERSONAL!P64","v":0},{"$f":"VALORACION!N192","v":0},{"$f":"VALORACION!O192","v":0},{"$f":"VALORACION!P192","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A193","v":0},null,null,{"$f":"PERSONAL!N65","v":0},{"$f":"VALORACION!L193","v":0},{"$f":"PERSONAL!O65","v":0},{"$f":"VALORACION!M193","v":0},{"$f":"PERSONAL!P65","v":0},{"$f":"VALORACION!N193","v":0},{"$f":"VALORACION!O193","v":0},{"$f":"VALORACION!P193","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A194","v":0},null,null,{"$f":"PERSONAL!N66","v":0},{"$f":"VALORACION!L194","v":0},{"$f":"PERSONAL!O66","v":0},{"$f":"VALORACION!M194","v":0},{"$f":"PERSONAL!P66","v":0},{"$f":"VALORACION!N194","v":0},{"$f":"VALORACION!O194","v":0},{"$f":"VALORACION!P194","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A195","v":0},null,null,{"$f":"PERSONAL!N67","v":0},{"$f":"VALORACION!L195","v":0},{"$f":"PERSONAL!O67","v":0},{"$f":"VALORACION!M195","v":0},{"$f":"PERSONAL!P67","v":0},{"$f":"VALORACION!N195","v":0},{"$f":"VALORACION!O195","v":0},{"$f":"VALORACION!P195","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A196","v":0},null,null,{"$f":"PERSONAL!N68","v":0},{"$f":"VALORACION!L196","v":0},{"$f":"PERSONAL!O68","v":0},{"$f":"VALORACION!M196","v":0},{"$f":"PERSONAL!P68","v":0},{"$f":"VALORACION!N196","v":0},{"$f":"VALORACION!O196","v":0},{"$f":"VALORACION!P196","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A197","v":0},null,null,{"$f":"PERSONAL!N69","v":0},{"$f":"VALORACION!L197","v":0},{"$f":"PERSONAL!O69","v":0},{"$f":"VALORACION!M197","v":0},{"$f":"PERSONAL!P69","v":0},{"$f":"VALORACION!N197","v":0},{"$f":"VALORACION!O197","v":0},{"$f":"VALORACION!P197","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A198","v":0},null,null,{"$f":"PERSONAL!N70","v":0},{"$f":"VALORACION!L198","v":0},{"$f":"PERSONAL!O70","v":0},{"$f":"VALORACION!M198","v":0},{"$f":"PERSONAL!P70","v":0},{"$f":"VALORACION!N198","v":0},{"$f":"VALORACION!O198","v":0},{"$f":"VALORACION!P198","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A199","v":0},null,null,{"$f":"PERSONAL!N71","v":0},{"$f":"VALORACION!L199","v":0},{"$f":"PERSONAL!O71","v":0},{"$f":"VALORACION!M199","v":0},{"$f":"PERSONAL!P71","v":0},{"$f":"VALORACION!N199","v":0},{"$f":"VALORACION!O199","v":0},{"$f":"VALORACION!P199","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A200","v":0},null,null,{"$f":"PERSONAL!N72","v":0},{"$f":"VALORACION!L200","v":0},{"$f":"PERSONAL!O72","v":0},{"$f":"VALORACION!M200","v":0},{"$f":"PERSONAL!P72","v":0},{"$f":"VALORACION!N200","v":0},{"$f":"VALORACION!O200","v":0},{"$f":"VALORACION!P200","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A201","v":0},null,null,{"$f":"PERSONAL!N73","v":0},{"$f":"VALORACION!L201","v":0},{"$f":"PERSONAL!O73","v":0},{"$f":"VALORACION!M201","v":0},{"$f":"PERSONAL!P73","v":0},{"$f":"VALORACION!N201","v":0},{"$f":"VALORACION!O201","v":0},{"$f":"VALORACION!P201","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A202","v":0},null,null,{"$f":"PERSONAL!N74","v":0},{"$f":"VALORACION!L202","v":0},{"$f":"PERSONAL!O74","v":0},{"$f":"VALORACION!M202","v":0},{"$f":"PERSONAL!P74","v":0},{"$f":"VALORACION!N202","v":0},{"$f":"VALORACION!O202","v":0},{"$f":"VALORACION!P202","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A203","v":0},null,null,{"$f":"PERSONAL!N75","v":0},{"$f":"VALORACION!L203","v":0},{"$f":"PERSONAL!O75","v":0},{"$f":"VALORACION!M203","v":0},{"$f":"PERSONAL!P75","v":0},{"$f":"VALORACION!N203","v":0},{"$f":"VALORACION!O203","v":0},{"$f":"VALORACION!P203","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A204","v":0},null,null,{"$f":"PERSONAL!N76","v":0},{"$f":"VALORACION!L204","v":0},{"$f":"PERSONAL!O76","v":0},{"$f":"VALORACION!M204","v":0},{"$f":"PERSONAL!P76","v":0},{"$f":"VALORACION!N204","v":0},{"$f":"VALORACION!O204","v":0},{"$f":"VALORACION!P204","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A205","v":0},null,null,{"$f":"PERSONAL!N77","v":0},{"$f":"VALORACION!L205","v":0},{"$f":"PERSONAL!O77","v":0},{"$f":"VALORACION!M205","v":0},{"$f":"PERSONAL!P77","v":0},{"$f":"VALORACION!N205","v":0},{"$f":"VALORACION!O205","v":0},{"$f":"VALORACION!P205","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A206","v":0},null,null,{"$f":"PERSONAL!N78","v":0},{"$f":"VALORACION!L206","v":0},{"$f":"PERSONAL!O78","v":0},{"$f":"VALORACION!M206","v":0},{"$f":"PERSONAL!P78","v":0},{"$f":"VALORACION!N206","v":0},{"$f":"VALORACION!O206","v":0},{"$f":"VALORACION!P206","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A207","v":0},null,null,{"$f":"PERSONAL!N79","v":0},{"$f":"VALORACION!L207","v":0},{"$f":"PERSONAL!O79","v":0},{"$f":"VALORACION!M207","v":0},{"$f":"PERSONAL!P79","v":0},{"$f":"VALORACION!N207","v":0},{"$f":"VALORACION!O207","v":0},{"$f":"VALORACION!P207","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A208","v":0},null,null,{"$f":"PERSONAL!N80","v":0},{"$f":"VALORACION!L208","v":0},{"$f":"PERSONAL!O80","v":0},{"$f":"VALORACION!M208","v":0},{"$f":"PERSONAL!P80","v":0},{"$f":"VALORACION!N208","v":0},{"$f":"VALORACION!O208","v":0},{"$f":"VALORACION!P208","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A209","v":0},null,null,{"$f":"PERSONAL!N81","v":0},{"$f":"VALORACION!L209","v":0},{"$f":"PERSONAL!O81","v":0},{"$f":"VALORACION!M209","v":0},{"$f":"PERSONAL!P81","v":0},{"$f":"VALORACION!N209","v":0},{"$f":"VALORACION!O209","v":0},{"$f":"VALORACION!P209","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A210","v":0},null,null,{"$f":"PERSONAL!N82","v":0},{"$f":"VALORACION!L210","v":0},{"$f":"PERSONAL!O82","v":0},{"$f":"VALORACION!M210","v":0},{"$f":"PERSONAL!P82","v":0},{"$f":"VALORACION!N210","v":0},{"$f":"VALORACION!O210","v":0},{"$f":"VALORACION!P210","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A211","v":0},null,null,{"$f":"PERSONAL!N83","v":0},{"$f":"VALORACION!L211","v":0},{"$f":"PERSONAL!O83","v":0},{"$f":"VALORACION!M211","v":0},{"$f":"PERSONAL!P83","v":0},{"$f":"VALORACION!N211","v":0},{"$f":"VALORACION!O211","v":0},{"$f":"VALORACION!P211","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A212","v":0},null,null,{"$f":"PERSONAL!N84","v":0},{"$f":"VALORACION!L212","v":0},{"$f":"PERSONAL!O84","v":0},{"$f":"VALORACION!M212","v":0},{"$f":"PERSONAL!P84","v":0},{"$f":"VALORACION!N212","v":0},{"$f":"VALORACION!O212","v":0},{"$f":"VALORACION!P212","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A213","v":0},null,null,{"$f":"PERSONAL!N85","v":0},{"$f":"VALORACION!L213","v":0},{"$f":"PERSONAL!O85","v":0},{"$f":"VALORACION!M213","v":0},{"$f":"PERSONAL!P85","v":0},{"$f":"VALORACION!N213","v":0},{"$f":"VALORACION!O213","v":0},{"$f":"VALORACION!P213","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A214","v":0},null,null,{"$f":"PERSONAL!N86","v":0},{"$f":"VALORACION!L214","v":0},{"$f":"PERSONAL!O86","v":0},{"$f":"VALORACION!M214","v":0},{"$f":"PERSONAL!P86","v":0},{"$f":"VALORACION!N214","v":0},{"$f":"VALORACION!O214","v":0},{"$f":"VALORACION!P214","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A215","v":0},null,null,{"$f":"PERSONAL!N87","v":0},{"$f":"VALORACION!L215","v":0},{"$f":"PERSONAL!O87","v":0},{"$f":"VALORACION!M215","v":0},{"$f":"PERSONAL!P87","v":0},{"$f":"VALORACION!N215","v":0},{"$f":"VALORACION!O215","v":0},{"$f":"VALORACION!P215","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A216","v":0},null,null,{"$f":"PERSONAL!N88","v":0},{"$f":"VALORACION!L216","v":0},{"$f":"PERSONAL!O88","v":0},{"$f":"VALORACION!M216","v":0},{"$f":"PERSONAL!P88","v":0},{"$f":"VALORACION!N216","v":0},{"$f":"VALORACION!O216","v":0},{"$f":"VALORACION!P216","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A217","v":0},null,null,{"$f":"PERSONAL!N89","v":0},{"$f":"VALORACION!L217","v":0},{"$f":"PERSONAL!O89","v":0},{"$f":"VALORACION!M217","v":0},{"$f":"PERSONAL!P89","v":0},{"$f":"VALORACION!N217","v":0},{"$f":"VALORACION!O217","v":0},{"$f":"VALORACION!P217","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A218","v":0},null,null,{"$f":"PERSONAL!N90","v":0},{"$f":"VALORACION!L218","v":0},{"$f":"PERSONAL!O90","v":0},{"$f":"VALORACION!M218","v":0},{"$f":"PERSONAL!P90","v":0},{"$f":"VALORACION!N218","v":0},{"$f":"VALORACION!O218","v":0},{"$f":"VALORACION!P218","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A219","v":0},null,null,{"$f":"PERSONAL!N91","v":0},{"$f":"VALORACION!L219","v":0},{"$f":"PERSONAL!O91","v":0},{"$f":"VALORACION!M219","v":0},{"$f":"PERSONAL!P91","v":0},{"$f":"VALORACION!N219","v":0},{"$f":"VALORACION!O219","v":0},{"$f":"VALORACION!P219","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A220","v":0},null,null,{"$f":"PERSONAL!N92","v":0},{"$f":"VALORACION!L220","v":0},{"$f":"PERSONAL!O92","v":0},{"$f":"VALORACION!M220","v":0},{"$f":"PERSONAL!P92","v":0},{"$f":"VALORACION!N220","v":0},{"$f":"VALORACION!O220","v":0},{"$f":"VALORACION!P220","v":0},null,{"$f":"IF(A244=0,\"Ocultar fila\",\"\")","v":"Ocultar fila"}]
[{"$f":"VALORACION!A221","v":0},null,null,{"$f":"PERSONAL!N93","v":0},{"$f":"VALORACION!L221","v":0},{"$f":"PERSONAL!O93","v":0},{"$f":"VALORACION!M221","v":0},{"$f":"PERSONAL!P93","v":0},{"$f":"VALORACION!N221","v":0},{"$f":"VALORACION!O221","v":0},{"$f":"VALORACION!P221","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A222","v":0},null,null,{"$f":"PERSONAL!N94","v":0},{"$f":"VALORACION!L222","v":0},{"$f":"PERSONAL!O94","v":0},{"$f":"VALORACION!M222","v":0},{"$f":"PERSONAL!P94","v":0},{"$f":"VALORACION!N222","v":0},{"$f":"VALORACION!O222","v":0},{"$f":"VALORACION!P222","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A223","v":0},null,null,{"$f":"PERSONAL!N95","v":0},{"$f":"VALORACION!L223","v":0},{"$f":"PERSONAL!O95","v":0},{"$f":"VALORACION!M223","v":0},{"$f":"PERSONAL!P95","v":0},{"$f":"VALORACION!N223","v":0},{"$f":"VALORACION!O223","v":0},{"$f":"VALORACION!P223","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A224","v":0},null,null,{"$f":"PERSONAL!N96","v":0},{"$f":"VALORACION!L224","v":0},{"$f":"PERSONAL!O96","v":0},{"$f":"VALORACION!M224","v":0},{"$f":"PERSONAL!P96","v":0},{"$f":"VALORACION!N224","v":0},{"$f":"VALORACION!O224","v":0},{"$f":"VALORACION!P224","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A225","v":0},null,null,{"$f":"PERSONAL!N97","v":0},{"$f":"VALORACION!L225","v":0},{"$f":"PERSONAL!O97","v":0},{"$f":"VALORACION!M225","v":0},{"$f":"PERSONAL!P97","v":0},{"$f":"VALORACION!N225","v":0},{"$f":"VALORACION!O225","v":0},{"$f":"VALORACION!P225","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A226","v":0},null,null,{"$f":"PERSONAL!N98","v":0},{"$f":"VALORACION!L226","v":0},{"$f":"PERSONAL!O98","v":0},{"$f":"VALORACION!M226","v":0},{"$f":"PERSONAL!P98","v":0},{"$f":"VALORACION!N226","v":0},{"$f":"VALORACION!O226","v":0},{"$f":"VALORACION!P226","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A227","v":0},null,null,{"$f":"PERSONAL!N99","v":0},{"$f":"VALORACION!L227","v":0},{"$f":"PERSONAL!O99","v":0},{"$f":"VALORACION!M227","v":0},{"$f":"PERSONAL!P99","v":0},{"$f":"VALORACION!N227","v":0},{"$f":"VALORACION!O227","v":0},{"$f":"VALORACION!P227","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A228","v":0},null,null,{"$f":"PERSONAL!N100","v":0},{"$f":"VALORACION!L228","v":0},{"$f":"PERSONAL!O100","v":0},{"$f":"VALORACION!M228","v":0},{"$f":"PERSONAL!P100","v":0},{"$f":"VALORACION!N228","v":0},{"$f":"VALORACION!O228","v":0},{"$f":"VALORACION!P228","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A229","v":0},null,null,{"$f":"PERSONAL!N101","v":0},{"$f":"VALORACION!L229","v":0},{"$f":"PERSONAL!O101","v":0},{"$f":"VALORACION!M229","v":0},{"$f":"PERSONAL!P101","v":0},{"$f":"VALORACION!N229","v":0},{"$f":"VALORACION!O229","v":0},{"$f":"VALORACION!P229","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A230","v":0},null,null,{"$f":"PERSONAL!N102","v":0},{"$f":"VALORACION!L230","v":0},{"$f":"PERSONAL!O102","v":0},{"$f":"VALORACION!M230","v":0},{"$f":"PERSONAL!P102","v":0},{"$f":"VALORACION!N230","v":0},{"$f":"VALORACION!O230","v":0},{"$f":"VALORACION!P230","v":0},null,"Ocultar fila"]
["TOTAL",null,null,{"$f":"PERSONAL!N103","v":0},{"$f":"VALORACION!L231","v":0},{"$f":"PERSONAL!O103","v":0},{"$f":"VALORACION!M231","v":0},{"$f":"PERSONAL!P103","v":0},{"$f":"VALORACION!N231","v":0},{"$f":"VALORACION!O231","v":0},{"$f":"VALORACION!P231","v":0}]

{"sheet":"PUNTOS","index":2,"n_rows":104,"n_cols":29,"rows_kept":104,"cut":false,"hidden":true,"merged":[[64,11,64,16],[37,27,37,28],[38,27,38,28],[74,2,74,9],[46,1,46,3],[46,13,46,14],[47,7,47,8],[47,9,47,10],[46,15,46,16],[71,1,71,8],[54,3,54,5],[50,1,52,1],[53,1,54,2],[68,1,68,8],[69,1,69,8],[70,1,70,8],[48,1,48,16],[47,4,47,6],[47,11,47,12],[46,4,46,6],[47,1,47,3],[45,7,45,8],[45,15,45,16],[72,1,72,8],[73,1,73,8],[65,2,65,9],[31,1,31,16],[39,1,39,16],[40,15,40,16],[32,1,32,16],[34,1,34,16],[45,13,45,14],[45,1,45,3],[47,15,47,16],[47,13,47,14],[45,4,45,6],[46,11,46,12],[44,1,44,3],[43,1,43,4],[40,9,40,10],[40,11,40,12],[41,1,41,6],[44,15,44,16],[45,9,45,10],[45,11,45,12],[44,4,44,6],[46,7,46,8],[46,9,46,10],[1,1,1,4],[2,1,2,4],[3,1,3,4],[24,1,24,4],[9,1,9,4],[10,1,10,4],[20,1,20,4],[22,1,22,4],[19,1,19,4],[15,1,15,4],[13,1,13,4],[6,1,6,4],[7,1,7,4],[12,1,12,4],[17,1,17,4],[16,1,16,4],[23,1,23,4],[21,1,21,4],[4,1,4,4],[1,13,1,16],[2,13,2,16],[1,9,1,12],[2,9,2,12],[7,9,7,12],[5,13,5,16],[6,13,6,16],[10,9,10,12],[12,9,12,12],[7,13,7,16],[3,9,3,12],[4,9,4,12],[5,9,5,12],[6,9,6,12],[11,9,11,12],[3,13,3,16],[4,13,4,16],[8,13,8,16],[9,13,9,16],[15,9,15,12],[10,13,10,16],[9,9,9,12],[11,13,11,16],[21,9,21,12],[5,1,5,4],[8,9,8,12],[11,1,11,4],[8,1,8,4],[15,13,15,16],[20,9,20,12],[20,13,20,16],[21,13,21,16],[12,13,12,16],[18,1,18,4],[18,9,18,12],[18,13,18,16],[19,13,19,16],[17,9,17,12],[44,7,44,8],[44,9,44,10],[22,9,22,12],[22,13,22,16],[33,1,33,16],[17,13,17,16],[16,13,16,16],[16,9,16,12],[19,9,19,12],[40,7,40,8],[37,1,37,16],[40,13,40,14],[44,11,44,12],[44,13,44,14],[41,7,41,8],[42,1,42,4],[41,9,41,10],[41,15,41,16],[41,11,41,12],[41,13,41,14],[23,9,24,12]]}
[null,"VALORACIÓN DEL PROYECTO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Referenciar los socios desde  Datos/Editar vínculos"]
[null,"Criterios de valoración",null,null,null,null,"Puntuación 1","Puntuación 2","Media","Comentarios evaluador 1",null,null,null,"Comentarios evaluador 2",null,null,null,"Mínimo",null,"CONJUNTA",{"$f":"IF(RIGHT($H$41,3)=\"lar\",\"Socio A\",CONCATENATE(\"Expte. \",RIGHT($H$41,3)))","v":"Expte. 000"},{"$f":"IF(RIGHT($J$41,3)=\"lar\",\"Socio B\",CONCATENATE(\"Expte. \",RIGHT($J$41,3)))","v":"Expte. 000"},{"$f":"IF(RIGHT($L$41,3)=\"lar\",\"Socio C\",CONCATENATE(\"Expte. \",RIGHT($L$41,3)))","v":"Expte. 000"},{"$f":"IF(RIGHT($N$41,3)=\"lar\",\"Socio D\",CONCATENATE(\"Expte. \",RIGHT($N$41,3)))","v":"Expte. 000"},{"$f":"IF(RIGHT($P$41,3)=\"lar\",\"Socio E\",CONCATENATE(\"Expte. \",RIGHT($P$41,3)))","v":"Expte. 000"},"ÉSTE"]
["a)","Alcance tecnológico del proyecto. DIFICULTAD TÉCNICA",null,null,null,"Máximo",{"$f":"SUM(G4:G6)","v":0},{"$f":"SUM(H4:H6)","v":0},{"$f":"IF(H3>0,AVERAGE(G3,H3),G3)","v":0},null,null,null,null,null,null,null,null,15,null,{"$f":"IFERROR(AVERAGEIFS(U3:Z3,U3:Z3,\">0\"),0)","v":0},{"$f":"IFERROR([1]PUNTOS!$I3,0)","v":0},{"$f":"IFERROR([2]PUNTOS!$I3,0)","v":0},{"$f":"IFERROR([3]PUNTOS!$I3,0)","v":0},{"$f":"IFERROR([4]PUNTOS!$I3,0)","v":0},{"$f":"IFERROR([5]PUNTOS!$I3,0)","v":0},{"$f":"I3","v":0}]
["a1","Riesgo tecnológico de lograr los objetivos propuestos, dificultad técnica.",null,null,null,12,null,null,0]
["a2","Deficiencia de las soluciones actuales y valoración tecnológica de la solución propuesta frente a otras posibles. ",null,null,null,10,null,null,0]
["a3","Problema a resolver y oportunidad en el mercado.",null,null,null,8,null,null,0]
["b)","Grado de novedad del proyecto ",null,null,null,"Máximo",{"$f":"G8","v":0},{"$f":"H8","v":0},0,null,null,null,null,null,null,null,null,10,null,{"$f":"IFERROR(AVERAGEIFS(U7:Z7,U7:Z7,\">0\"),0)","v":0},{"$f":"IFERROR([1]PUNTOS!$I7,0)","v":0},{"$f":"IFERROR([2]PUNTOS!$I7,0)","v":0},{"$f":"IFERROR([3]PUNTOS!$I7,0)","v":0},{"$f":"IFERROR([4]PUNTOS!$I7,0)","v":0},{"$f":"IFERROR([5]PUNTOS!$I7,0)","v":0},{"$f":"I7","v":0}]
["b","Novedad a nivel internacional, nacional o regional y su grado de relevancia",null,null,null,20,null,null,0]
["c)","Adecuación del presupuesto a las actividades.",null,null,null,"Máximo",{"$f":"G10","v":0},{"$f":"H10","v":0},0,null,null,null,null,null,null,null,null,5,null,{"$f":"IFERROR(AVERAGEIFS(U9:Z9,U9:Z9,\">0\"),0)","v":0},{"$f":"IFERROR([1]PUNTOS!$I9,0)","v":0},{"$f":"IFERROR([2]PUNTOS!$I9,0)","v":0},{"$f":"IFERROR([3]PUNTOS!$I9,0)","v":0},{"$f":"IFERROR([4]PUNTOS!$I9,0)","v":0},{"$f":"IFERROR([5]PUNTOS!$I9,0)","v":0},{"$f":"I9","v":0}]
["c","Descripción de todos los gastos imputados. Necesidad, estimación, tareas, cantidades",null,null,null,10,null,null,0]
["d)","Calidad de la memoria presentada",null,null,null,"Máximo",{"$f":"SUM(G12:G13)","v":0},{"$f":"SUM(H12:H13)","v":0},0,null,null,null,null,null,null,null,null,5,null,{"$f":"IFERROR(AVERAGEIFS(U11:Z11,U11:Z11,\">0\"),0)","v":0},{"$f":"IFERROR([1]PUNTOS!$I11,0)","v":0},{"$f":"IFERROR([2]PUNTOS!$I11,0)","v":0},{"$f":"IFERROR([3]PUNTOS!$I11,0)","v":0},{"$f":"IFERROR([4]PUNTOS!$I11,0)","v":0},{"$f":"IFERROR([5]PUNTOS!$I11,0)","v":0},{"$f":"I11","v":0}]
["d1","Calidad general de la memoria; claridad, descripción de los objetivos y metodología (acciones planificadas para conseguirlos)",null,null,null,5,null,null,0]
["d2","Definición de las tareas, cronograma de ejecución, asignación de recursos y definición y cuantificación de los recursos ",null,null,null,5,null,null,0]
[null,"Valoración de la memoria",null,null,null,{"$f":"F4+F5+F6+F8+F10+F12+F13","v":70},{"$f":"G4+G5+G6+G8+G10+G12+G13","v":0},{"$f":"H4+H5+H6+H8+H10+H12+H13","v":0},{"$f":"I4+I5+I6+I8+I10+I12+I13","v":0},"*Valoración final en la fila T teniendo en cuenta las puntuaciones del resto de socios.",null,null,null,null,null,null,null,35,null,{"$f":"T3+T7+T9+T11","v":0}]
[]
["e)","Alineación con las prioridades temáticas de la S4",null,null,null,10,null,null,{"$f":"B75","v":"Rellena C75"},null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(U16:Z16)","v":0},{"$f":"IFERROR([1]PUNTOS!$I16,0)","v":"Rellena C75"},{"$f":"IFERROR([2]PUNTOS!$I16,0)","v":"Rellena C75"},{"$f":"IFERROR([3]PUNTOS!$I16,0)","v":"Rellena C75"},{"$f":"IFERROR([4]PUNTOS!$I16,0)","v":"Rellena C75"},{"$f":"IFERROR([5]PUNTOS!$I16,0)","v":"Rellena C75"},{"$f":"I16","v":"Rellena C75"}]
["f)","Fomento de la economía circular",null,null,null,5,null,null,{"$f":"VALORACION!L36","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(U17:Z17)","v":0},{"$f":"IFERROR([1]PUNTOS!$I17,0)","v":0},{"$f":"IFERROR([2]PUNTOS!$I17,0)","v":0},{"$f":"IFERROR([3]PUNTOS!$I17,0)","v":0},{"$f":"IFERROR([4]PUNTOS!$I17,0)","v":0},{"$f":"IFERROR([5]PUNTOS!$I17,0)","v":0},{"$f":"I17","v":0}]
["g)","Primera vez que se presenta una empresa",null,null,null,3,null,null,{"$f":"IF(VALORACION!G30=VALORACION!V4,3,0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(U18:Z18)","v":0},{"$f":"IFERROR([1]PUNTOS!$I18,0)","v":0},{"$f":"IFERROR([2]PUNTOS!$I18,0)","v":0},{"$f":"IFERROR([3]PUNTOS!$I18,0)","v":0},{"$f":"IFERROR([4]PUNTOS!$I18,0)","v":0},{"$f":"IFERROR([5]PUNTOS!$I18,0)","v":0},{"$f":"I18","v":0}]
["h)","Colaboración externa de agentes del SINAI en proyectos individuales o de colaboración entre empresas",null,null,null,2,null,null,{"$f":"IF(OR(VALORACION!$D$7=VALORACION!$V$15,VALORACION!$D$7=VALORACION!$V$16),B66,0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(U19:Z19)","v":0},{"$f":"IFERROR([1]PUNTOS!$I19,0)","v":0},{"$f":"IFERROR([2]PUNTOS!$I19,0)","v":0},{"$f":"IFERROR([3]PUNTOS!$I19,0)","v":0},{"$f":"IFERROR([4]PUNTOS!$I19,0)","v":0},{"$f":"IFERROR([5]PUNTOS!$I19,0)","v":0},{"$f":"I19","v":0}]
["i)","Participación empresarial en transferencia",null,null,null,2,null,null,{"$f":"IF(VALORACION!D7=VALORACION!V17,IF(AND($T$45>=0.7,$T$45<=0.8),2,0),0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(U20:Z20)","v":0},{"$f":"IFERROR([1]PUNTOS!$I20,0)","v":0},{"$f":"IFERROR([2]PUNTOS!$I20,0)","v":0},{"$f":"IFERROR([3]PUNTOS!$I20,0)","v":0},{"$f":"IFERROR([4]PUNTOS!$I20,0)","v":0},{"$f":"IFERROR([5]PUNTOS!$I20,0)","v":0},{"$f":"I20","v":0}]
["j)","Doctores en el equipo investigador",null,null,null,3,null,null,{"$f":"VLOOKUP($T$33,AB30:AC33,2,TRUE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(U21:Z21)","v":0},{"$f":"IFERROR([1]PUNTOS!$I21,0)","v":0},{"$f":"IFERROR([2]PUNTOS!$I21,0)","v":0},{"$f":"IFERROR([3]PUNTOS!$I21,0)","v":0},{"$f":"IFERROR([4]PUNTOS!$I21,0)","v":0},{"$f":"IFERROR([5]PUNTOS!$I21,0)","v":0},{"$f":"I21","v":0}]
["k)","Participación de mujeres en el equipo investigador",null,null,null,3,null,null,{"$f":"IF($T$39>=$AB$37,3,0)+AB39","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(U22:Z22)","v":0},{"$f":"IFERROR([1]PUNTOS!$I22,0)","v":0},{"$f":"IFERROR([2]PUNTOS!$I22,0)","v":0},{"$f":"IFERROR([3]PUNTOS!$I22,0)","v":0},{"$f":"IFERROR([4]PUNTOS!$I22,0)","v":0},{"$f":"IFERROR([5]PUNTOS!$I22,0)","v":0},{"$f":"I22","v":0}]
["l)","Patentes",null,null,null,2,null,null,{"$f":"VALORACION!$P$52","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(U23:Z23)","v":0},{"$f":"IFERROR([1]PUNTOS!$I23,0)","v":0},{"$f":"IFERROR([2]PUNTOS!$I23,0)","v":0},{"$f":"IFERROR([3]PUNTOS!$I23,0)","v":0},{"$f":"IFERROR([4]PUNTOS!$I23,0)","v":0},{"$f":"IFERROR([5]PUNTOS!$I23,0)","v":0},{"$f":"I23","v":0}]
[null,"Valoración de aspectos adicionales",null,null,null,{"$f":"SUM(F16:F23)","v":30},null,null,{"$f":"SUM(I16:I23)","v":0},"La valoración del proyecto teniendo en cuenta todos los socios figura en la columna T",null,null,null,null,null,null,null,0,null,{"$f":"SUM(T16:T23)","v":0}]
[null,"VALORACIÓN TOTAL DEL PROYECTO",null,null,null,{"$f":"F4+F5+F6+F8+F10+F12+F13+F24","v":100},null,null,{"$f":"I14+I24","v":0},null,null,null,null,null,null,null,null,45,null,{"$f":"T14+T24","v":0},"puntos en conjunto para colaboración o transferencia"]
[]
[null,null,"VALORACIÓN:",{"$f":"ROUND(T25,2)","v":0},"PUNTOS",{"$f":"IF(VALORACION!D7=VALORACION!V15,\"Como proyecto individual, según columna I\",\"Como proyecto de Colaboración o transferencia según columna T\")","v":"Como proyecto de Colaboración o transferencia según columna T"}]
[]
[null,{"$f":"IF(OR(T3<R3,T7<R7,T9<R9,T11<R11),\"EL PROYECTO NO SUPERA ALGUNO DE LOS APARTADOS a), b), c) o d)\",IF(D27>=R25,\"EL PROYECTO ESTÁ APROBADO\",\"EL PROYECTO NO ALCANZA LA PUNTUACIÓN MÍNIMA\"))","v":"EL PROYECTO NO SUPERA ALGUNO DE LOS APARTADOS a), b), c) o d)"},null,null,null,null,null,null,{"$f":"IF(VALORACION!$D$7=VALORACION!$V$15,\"LA CALIFICACIÓN ES DEFINITIVA POR SER PROYECTO INDIVIDUAL\",\"PARA LA CALIFICACIÓN DEFINITIVA INTRODUCIR LOS SOCIOS A, B… D desde Datos/Editar vínculos\")","v":"PARA LA CALIFICACIÓN DEFINITIVA INTRODUCIR LOS SOCIOS A, B… D desde Datos/Editar vínculos"},null,null,null,null,null,null,null,null,null,null,"Calculo de puntuación por Doctores",null,null,null,null,null,null,null,"Doctores","ptos"]
[null,{"$f":"IF(AND(OR(VALORACION!D7=VALORACION!V16,VALORACION!D7=VALORACION!V17),SUM(U44:Y44)=0),\"ATENCIÓN: TODAVÍA NO SE HA VINCULADO NINGÚN SOCIO (Fila 94)\",\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(VALORACION!$D$7=VALORACION!$V$15,\"No hay que vincular ningún expediente\",\"Se mostrarán los números de expediente de los expedientes vinculados introducidos\")","v":"Se mostrarán los números de expediente de los expedientes vinculados introducidos"},null,null,null,null,null,null,null,null,null,null,{"$f":"T$2","v":"CONJUNTA"},{"$f":"U$2","v":"Expte. 000"},"Expte. 000","Expte. 000","Expte. 000","Expte. 000","ÉSTE",null,0,0]
[null,"Evaluador 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H. Doc.",{"$f":"SUMIFS(U31:Z31,U31:Z31,\">0\")","v":0},{"$f":"IFERROR([1]VALORACION!$F$208,0)","v":0},{"$f":"IFERROR([2]VALORACION!$F$208,0)","v":0},{"$f":"IFERROR([3]VALORACION!$F$208,0)","v":0},{"$f":"IFERROR([4]VALORACION!$F$208,0)","v":0},{"$f":"IFERROR([5]VALORACION!$F$208,0)","v":0},{"$f":"VALORACION!$F$233","v":0},null,0.03,1]
[null,"JUSTIFICACION DE LA CALIFICACION. Es el texto que expresa el motivo de la calificación en el futuro informe que se manda a la empresa.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H. Totales",{"$f":"SUMIFS(U32:Z32,U32:Z32,\">0\")","v":0},{"$f":"IFERROR([1]VALORACION!$P$206,0)","v":0},{"$f":"IFERROR([2]VALORACION!$P$206,0)","v":0},{"$f":"IFERROR([3]VALORACION!$P$206,0)","v":0},{"$f":"IFERROR([4]VALORACION!$P$206,0)","v":0},{"$f":"IFERROR([5]VALORACION!$P$206,0)","v":0},{"$f":"VALORACION!$P$231","v":0},null,0.25,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%",{"$f":"IFERROR(T31/T32,0)","v":0},0,0,0,0,0,0,null,0.5,3]
[null,"COMENTARIOS SOBRE LA EVALUACIÓN. Se exporta también a Extra, pero no se incluye en el informe"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculo de puntuación por participación de mujeres"]
[null,"Evaluador 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$2","v":"CONJUNTA"},{"$f":"U$2","v":"Expte. 000"},"Expte. 000","Expte. 000","Expte. 000","Expte. 000","ÉSTE",null,"Mujeres","ptos"]
[null,"JUSTIFICACION DE LA CALIFICACION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H. Mujeres",{"$f":"SUMIFS(U37:Z37,U37:Z37,\">0\")","v":0},{"$f":"IFERROR([1]VALORACION!$B$208,0)","v":0},{"$f":"IFERROR([2]VALORACION!$B$208,0)","v":0},{"$f":"IFERROR([3]VALORACION!$B$208,0)","v":0},{"$f":"IFERROR([4]VALORACION!$B$208,0)","v":0},{"$f":"IFERROR([5]VALORACION!$B$208,0)","v":0},{"$f":"VALORACION!$B$233","v":0},null,0.5,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H. H + M",{"$f":"SUMIFS(U38:Z38,U38:Z38,\">0\")","v":0},{"$f":"IFERROR([1]VALORACION!$L$208,0)","v":0},{"$f":"IFERROR([2]VALORACION!$L$208,0)","v":0},{"$f":"IFERROR([3]VALORACION!$L$208,0)","v":0},{"$f":"IFERROR([4]VALORACION!$L$208,0)","v":0},{"$f":"IFERROR([5]VALORACION!$L$208,0)","v":0},{"$f":"VALORACION!$L$233","v":0},null,"Puntos responsable mujer"]
[null,"COMENTARIOS SOBRE LA EVALUACIÓN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%",{"$f":"IFERROR(T37/T38,0)","v":0},0,0,0,0,0,0,null,{"$f":"IF(VALORACION!G40=VALORACION!V15,IF('PROYECTO-DATOS GENERALES'!F38='PROYECTO-DATOS GENERALES'!O34,1,0),IF(G43=G80,IF('PROYECTO-DATOS GENERALES'!F38='PROYECTO-DATOS GENERALES'!O34,1,0),0))","v":0}]
[]
[null,null,null,null,null,null,null,{"$f":"IFERROR([1]VALORACION!$D$2,\"Socio A sin vincular\")","v":"0011-1365-2024-000"},null,{"$f":"IFERROR([2]VALORACION!$D$2,\"Socio B sin vincular\")","v":"0011-1365-2024-000"},null,{"$f":"IFERROR([3]VALORACION!$D$2,\"Socio C sin vincular\")","v":"0011-1365-2024-000"},null,{"$f":"IFERROR([4]VALORACION!$D$2,\"Socio D sin vincular\")","v":"0011-1365-2024-000"},null,{"$f":"IFERROR([5]VALORACION!$D$2,\"Socio E sin vincular\")","v":"0011-1365-2024-000"},null,null,null,"Grado de participación empresarial en proyectos de transferencia del conocimiento"]
[null,"Desde Datos/editar vínculos sustituir exptes A, B… por los de los socios",null,null,null,null,null,{"$f":"IFERROR('[1]EMPRESA-DATOS GENERALES'!$F$4,\"\")","v":0},null,{"$f":"IFERROR('[2]EMPRESA-DATOS GENERALES'!$F$4,\"\")","v":0},null,{"$f":"IFERROR('[3]EMPRESA-DATOS GENERALES'!$F$4,\"\")","v":0},null,{"$f":"IFERROR('[4]EMPRESA-DATOS GENERALES'!$F$4,\"\")","v":0},null,{"$f":"IFERROR('[5]EMPRESA-DATOS GENERALES'!$F$4,\"\")","v":0},null,null,null,{"$f":"T$2","v":"CONJUNTA"},{"$f":"U$2","v":"Expte. 000"},"Expte. 000","Expte. 000","Expte. 000","Expte. 000","ÉSTE",null,"P empresarial","ptos"]
[null,"En Col. y Transf poner: Código / Coordinador",null,null,null,null,{"$f":"VALORACION!G41","v":0},{"$f":"IFERROR([1]PUNTOS!$F$43,\"\")","v":0},{"$f":"IFERROR([1]PUNTOS!$G$43,\"\")","v":0},{"$f":"IFERROR([2]PUNTOS!$F$43,\"\")","v":0},{"$f":"IFERROR([2]PUNTOS!$G$43,\"\")","v":0},{"$f":"IFERROR([3]PUNTOS!$F$43,\"\")","v":0},{"$f":"IFERROR([3]PUNTOS!$G$43,\"\")","v":0},{"$f":"IFERROR([4]PUNTOS!$F$43,\"\")","v":0},{"$f":"IFERROR([4]PUNTOS!$G$43,\"\")","v":0},{"$f":"IFERROR([5]PUNTOS!$F$43,\"\")","v":0},{"$f":"IFERROR([5]PUNTOS!$G$43,\"\")","v":0},null,"Empresa",{"$f":"SUMIFS(U44:Z44,U43:Z43,'EMPRESA-DATOS GENERALES'!$Q$3)","v":0},{"$f":"IFERROR('[1]EMPRESA-DATOS GENERALES'!$F$3,0)","v":0},{"$f":"IFERROR('[2]EMPRESA-DATOS GENERALES'!$F$3,0)","v":0},{"$f":"IFERROR('[3]EMPRESA-DATOS GENERALES'!$F$3,0)","v":0},{"$f":"IFERROR('[4]EMPRESA-DATOS GENERALES'!$F$3,0)","v":0},{"$f":"IFERROR('[5]EMPRESA-DATOS GENERALES'!$F$3,0)","v":0},{"$f":"'EMPRESA-DATOS GENERALES'!$K$3","v":0},null,"<70%",0]
[null,"TRL de partida / TRL final",null,null,null,null,null,{"$f":"IFERROR([1]PUNTOS!$F$44,\"\")","v":0},{"$f":"IFERROR([1]PUNTOS!$G$44,\"\")","v":0},{"$f":"IFERROR([2]PUNTOS!$F$44,\"\")","v":0},{"$f":"IFERROR([2]PUNTOS!$G$44,\"\")","v":0},{"$f":"IFERROR([3]PUNTOS!$F$44,\"\")","v":0},{"$f":"IFERROR([3]PUNTOS!$G$44,\"\")","v":0},{"$f":"IFERROR([4]PUNTOS!$F$44,\"\")","v":0},{"$f":"IFERROR([4]PUNTOS!$G$44,\"\")","v":0},{"$f":"IFERROR([5]PUNTOS!$F$44,\"\")","v":0},{"$f":"IFERROR([5]PUNTOS!$G$44,\"\")","v":0},null,"Aceptado",{"$f":"SUMIFS(U44:Z44,U44:Z44,\">0\")","v":0},{"$f":"IFERROR([1]VALORACION!$K$359,0)","v":0},{"$f":"IFERROR([2]VALORACION!$K$359,0)","v":0},{"$f":"IFERROR([3]VALORACION!$K$359,0)","v":0},{"$f":"IFERROR([4]VALORACION!$K$359,0)","v":0},{"$f":"IFERROR([5]VALORACION!$K$359,0)","v":0},{"$f":"VALORACION!K384","v":0},null,"≥70% Y ≤80%",2]
[null,"Otras ayudas solicitadas",null,null,{"$f":"VALORACION!G44","v":0},null,null,{"$f":"IFERROR([1]PUNTOS!$E$45,\"\")","v":0},null,{"$f":"IFERROR([2]PUNTOS!$E$45,\"\")","v":0},null,{"$f":"IFERROR([3]PUNTOS!$E$45,\"\")","v":0},null,{"$f":"IFERROR([4]PUNTOS!$E$45,\"\")","v":0},null,{"$f":"IFERROR([5]PUNTOS!$E$45,\"\")","v":0},null,null,"%",{"$f":"IFERROR(ROUND(T43/T44,4),0)","v":0},{"$f":"IFERROR(ROUND(U44/$T$44,4),0)","v":0},0,0,0,0,0,null,">80%",0]
[null,"Calificación",null,null,null,null,null,{"$f":"IFERROR([1]PUNTOS!$E$46,\"\")","v":0},null,{"$f":"IFERROR([2]PUNTOS!$E$46,\"\")","v":0},null,{"$f":"IFERROR([3]PUNTOS!$E$46,\"\")","v":0},null,{"$f":"IFERROR([4]PUNTOS!$E$46,\"\")","v":0},null,{"$f":"IFERROR([5]PUNTOS!$E$46,\"\")","v":0}]
[null,"Resultado",null,null,null,null,null,{"$f":"IFERROR([1]PUNTOS!$E$47,\"\")","v":0},null,{"$f":"IFERROR([2]PUNTOS!$E$47,\"\")","v":0},null,{"$f":"IFERROR([3]PUNTOS!$E$47,\"\")","v":0},null,{"$f":"IFERROR([4]PUNTOS!$E$47,\"\")","v":0},null,{"$f":"IFERROR([5]PUNTOS!$E$47,\"\")","v":0},null,null,null,"Limite de ayuda de 500.000 euros por proyecto"]
[null,"Motivo de denegación",null,null,null,null,null,{"$f":"IFERROR([1]PUNTOS!$E$48,\"\")","v":0},null,{"$f":"IFERROR([2]PUNTOS!$E$48,\"\")","v":0},null,{"$f":"IFERROR([3]PUNTOS!$E$48,\"\")","v":0},null,{"$f":"IFERROR([4]PUNTOS!$E$48,\"\")","v":0},null,{"$f":"IFERROR([5]PUNTOS!$E$48,\"\")","v":0},null,null,null,{"$f":"T$2","v":"CONJUNTA"},{"$f":"U$2","v":"Expte. 000"},"Expte. 000","Expte. 000","Expte. 000","Expte. 000","ÉSTE"]
[null,{"$f":"IFERROR(VLOOKUP(E48,B91:C104,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pres. Final",{"$f":"SUMIFS(U49:Z49,U49:Z49,\">0\")","v":0},{"$f":"IFERROR([1]VALORACION!$K$361,0)","v":0},{"$f":"IFERROR([2]VALORACION!$K$361,0)","v":0},{"$f":"IFERROR([3]VALORACION!$K$361,0)","v":0},{"$f":"IFERROR([4]VALORACION!$K$361,0)","v":0},{"$f":"IFERROR([5]VALORACION!$K$361,0)","v":0},{"$f":"VALORACION!$K$386","v":0}]
[]
[null,"relevancia\nalcance","alto",15,17,20]
[null,null,"medio",12,15,17]
[null,null,"bajo",10,12,15]
[null,"Apartado b)\nNovedad",null,"regional","nacional","internacional"]
[null,null,null,"ámbito"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Ver hoja valoración, filas 276 a 305 y meter las colaboraciones con agentes del SINAI",null,null,null,null,null,null,null,"Colaboraciones con Agentes del SINAI del proyecto"]
[null,"Colaboración externa de agentes del SINAI",null,null,null,null,null,null,null,null,null,"Colaboraciones con Agentes del SINAI de ESTE EXPEDIENTE",null,null,null,null,null,"Suma",null,{"$f":"T$2","v":"CONJUNTA"},{"$f":"U$2","v":"Expte. 000"},"Expte. 000","Expte. 000","Expte. 000","Expte. 000","ÉSTE","Presupuesto","%"]
[null,{"$f":"IF(AB66<0.07,0,2)","v":0},"Colaboración externa de agentes del SINAI en proyectos individuales o de colaboración entre empresas. Se valora con 2 puntos cuando el presupuesto de la colaboración establecido en la resolución de concesión sobre el total del proyecto sea al menos el 7%. B65 señala la puntación que correspondería en función del %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L66:Q66)","v":0},null,{"$f":"SUM(U66:Z66)","v":0},{"$f":"IFERROR([1]PUNTOS!$R$66,0)","v":0},{"$f":"IFERROR([2]PUNTOS!$R$66,0)","v":0},{"$f":"IFERROR([3]PUNTOS!$R$66,0)","v":0},{"$f":"IFERROR([4]PUNTOS!$R$66,0)","v":0},{"$f":"IFERROR([5]PUNTOS!$R$66,0)","v":0},{"$f":"R66","v":0},{"$f":"SUM(U44:Z44)","v":0},{"$f":"IFERROR(T66/AA66,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Listado completo en excel disponible en la carpeta"]
[null,"Alineación con las prioridades temáticas de la S4",null,null,null,null,null,null,null,null,null,"Registro de agentes del SINAI:",null,null,"https://www.navarra.es/es/tramites/on/-/line/Registro-de-agentes-de-ejecucion-del-Sistema-Navarro-de-I-D-i-SINAI"]
[null,"El proyecto contribuye específicamente a una prioridad temática S4 a través de las líneas de trabajo señaladas en esa prioridad o transición",null,null,null,null,null,null,null,10]
[null,"El proyecto no encaja con las líneas de trabajo de una prioridad temática S4, pero sí contribuye significativamente a la visión y/o los focos señalados en esa prioridad o transición. ",null,null,null,null,null,null,null,8]
[null,"El proyecto está alineado a las tendencias ligadas a la prioridad temática S4, si bien no contribuye específicamente a la visión/focos de esa prioridad o transición. ",null,null,null,null,null,null,null,6]
[null,"El proyecto está alineado a competencias tecnológicas ligadas a la prioridad temática S4, si bien no contribuye específicamente a la visión/focos de esa prioridad o transición. ",null,null,null,null,null,null,null,5]
[null,"El proyecto no contribuye a la visión y/o los focos señalados en una prioridad, pero su desarrollo facilita el impulso de una actividad que está alineada con la prioridad temática o transición .",null,null,null,null,null,null,null,4]
[null,"No es un proyecto que contribuye a ningún sector priorizado ni ninguna línea/foco/visión de la S4",null,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(VLOOKUP(C75,B69:J74,9,FALSE),\"Rellena C75\")","v":"Rellena C75"}]
[]
[]
[]
[null,"Calificación",null,"TRL","Aproximado",null,"VARIOS"]
[null,"Sin determinar",null,"TRL 1","Investigación Industrial",null,"SI"]
[null,"Investigación Industrial",null,"TRL 2","Investigación Industrial",null,"NO"]
[null,"Desarrollo Experimental",null,"TRL 3","Investigación Industrial",null,"No procede"]
[null,"No es I+D",null,"TRL 4","Desarrollo Experimental"]
[null,null,null,"TRL 5","Desarrollo Experimental",null,"P empresarial"]
[null,"Resultado",null,"TRL 6","Desarrollo Experimental",null,"CORRECTO"]
[null,"SIN DETERMINAR",null,"TRL 7","Desarrollo Experimental",null,"METER IMPORTE"]
[null,"Aprobado",null,"TRL 8","Innovación tecnológica"]
[null,"Desestimado",null,"TRL 9","Innovación tecnológica"]
[]
[null,"Motivo de denegación"]
[null,"SIN DETERMINAR","En cumplimiento de la normativa"]
[null,"Renuncia","El solicitante ha presentado renuncia"]
[null,"Base 1","El proyecto no cumple con la definición de \"Investigación Industrial\" ni de \"Desarrollo Experimental\" según se definen en los apartados 85) y 86) del artículo 2 del Reglamento (UE) número 651/2014, de la Comisión, de 17 de junio de 2014."]
[null,"Base 2","No cumple las condiciones para ser beneficiaria de las ayudas"]
[null,"Base 3.3","El proyecto no cumple las condiciones exigidas para ser considerado de \"Transferencia del Conocimiento\""]
[null,"Base 5","No cumple el efecto incentivador, la fecha de inicio del proyecto es anterior a la fecha de presentación de la solicitud."]
[null,"Base 8.1","Proyecto presentado fuera de plazo."]
[null,"Base 8.2","Proyecto no presentado telemáticamente"]
[null,"Base 8.3.b","No se ha presentado la documentación exigida. Falta el formulario con datos de la solicitante y del proyecto."]
[null,"Base 8.3.c","No se ha presentado la documentación exigida. Falta la memoria técnica descriptiva del proyecto."]
[null,"Base 8.4","No se ha presentado la documentación exigida en plazo de subsanación."]
[null,"Base 10.3","El proyecto no ha obtenido la puntuación mínima en alguno de los apartados a), b), c) o d) del artículo 10,1"]
[null,"Base 16","Incumplimiento de obligaciones de la beneficiaria"]
[null,"Base 20","El proyecto no puede recibir subvención o financiación por un importe superior al coste de la actividad a desarrollar"]

{"sheet":"VALORACION","index":3,"n_rows":397,"n_cols":26,"rows_kept":397,"cut":false,"hidden":true,"merged":[[48,3,48,5],[49,3,49,5],[50,3,50,5],[51,3,51,5],[52,3,52,5],[39,3,39,5],[40,3,40,5],[41,3,41,5],[42,3,42,5],[43,3,43,5],[44,3,44,5],[45,3,45,5],[46,3,46,5],[47,3,47,5],[45,0,45,2],[46,0,46,2],[47,0,47,2],[48,0,48,2],[49,0,49,2],[50,0,50,2],[51,0,51,2],[52,0,52,2],[23,3,23,5],[24,3,24,5],[25,3,25,5],[26,3,26,5],[27,3,27,5],[28,3,28,5],[29,3,29,5],[30,3,30,5],[31,3,31,5],[32,3,32,5],[33,3,33,5],[34,3,34,5],[35,3,35,5],[36,3,36,5],[37,3,37,5],[38,3,38,5],[51,6,51,8],[52,6,52,8],[23,0,23,2],[24,0,24,2],[25,0,25,2],[26,0,26,2],[27,0,27,2],[28,0,28,2],[29,0,29,2],[30,0,30,2],[31,0,31,2],[32,0,32,2],[33,0,33,2],[34,0,34,2],[35,0,35,2],[36,0,36,2],[37,0,37,2],[38,0,38,2],[39,0,39,2],[40,0,40,2],[41,0,41,2],[42,0,42,2],[43,0,43,2],[44,0,44,2],[42,6,42,8],[43,6,43,8],[44,6,44,8],[45,6,45,8],[46,6,46,8],[47,6,47,8],[48,6,48,8],[49,6,49,8],[50,6,50,8],[33,6,33,8],[34,6,34,8],[35,6,35,8],[36,6,36,8],[37,6,37,8],[38,6,38,8],[39,6,39,8],[40,6,40,8],[41,6,41,8],[24,6,24,8],[25,6,25,8],[26,6,26,8],[27,6,27,8],[28,6,28,8],[29,6,29,8],[30,6,30,8],[31,6,31,8],[32,6,32,8],[252,13,252,15],[226,3,226,4],[37,13,39,13],[252,4,252,5],[263,0,263,3],[391,0,391,2],[365,0,365,4],[336,4,336,5],[362,0,362,4],[363,0,363,4],[211,3,211,4],[278,0,278,3],[215,0,215,1],[220,0,220,1],[221,0,221,1],[218,0,218,1],[219,0,219,1],[222,3,222,4],[217,3,217,4],[254,0,254,3],[277,0,277,3],[280,0,280,3],[276,0,276,3],[116,0,116,2],[0,1,0,5],[357,7,357,8],[357,14,357,16],[229,0,229,1],[261,0,261,3],[356,13,356,14],[227,0,227,1],[117,0,117,2],[32,13,33,13],[121,14,121,15],[121,0,121,5],[121,6,121,7],[114,0,114,2],[228,0,228,1],[34,13,36,13],[252,0,253,3],[21,13,21,16],[115,0,115,2],[39,14,39,16],[210,3,210,4],[209,3,209,4],[198,3,198,4],[199,3,199,4],[200,3,200,4],[394,1,394,2],[384,0,384,2],[298,5,299,5],[366,0,366,4],[370,5,370,6],[374,0,374,2],[385,0,385,2],[375,0,375,2],[393,1,393,2],[298,6,298,7],[334,4,334,5],[319,0,319,3],[357,0,358,4],[325,0,325,3],[339,4,339,5],[316,0,316,3],[321,0,321,3],[304,0,304,3],[387,1,387,2],[359,0,359,4],[334,0,340,3],[327,0,327,3],[318,0,318,3],[309,0,309,3],[3,10,3,11],[3,14,3,15],[3,12,3,13],[7,7,7,9],[22,6,22,8],[38,14,38,16],[34,14,34,16],[3,16,3,17],[3,7,4,9],[5,7,5,9],[6,7,6,9],[9,7,9,9],[10,7,10,9],[13,7,13,9],[14,7,14,9],[16,7,16,9],[32,17,32,19],[32,14,33,16],[35,14,35,16],[11,7,11,9],[12,7,12,9],[36,14,36,16],[37,14,37,16],[23,6,23,8],[223,0,223,1],[252,8,252,9],[307,0,307,3],[312,0,312,3],[315,0,315,3],[298,8,298,9],[218,3,218,4],[219,3,219,4],[222,0,222,1],[223,3,223,4],[221,3,221,4],[220,3,220,4],[224,0,224,1],[225,0,225,1],[314,0,314,3],[298,4,299,4],[255,0,255,3],[259,0,259,3],[260,0,260,3],[256,0,256,3],[257,0,257,3],[258,0,258,3],[300,0,300,3],[274,0,274,3],[215,3,215,4],[216,3,216,4],[266,0,266,3],[229,3,229,4],[241,0,250,12],[322,0,322,3],[298,10,298,11],[329,0,329,3],[324,0,324,3],[252,6,252,7],[265,0,265,3],[224,3,224,4],[225,3,225,4],[264,0,264,3],[326,0,326,3],[226,0,226,1],[272,0,272,3],[227,3,227,4],[228,3,228,4],[302,0,302,3],[279,0,279,3],[305,0,305,3],[306,0,306,3],[301,0,301,3],[275,0,275,3],[267,0,267,3],[273,0,273,3],[269,0,269,3],[270,0,270,3],[271,0,271,3],[303,0,303,3],[268,0,268,3],[287,0,296,14],[298,0,299,3],[262,0,262,3],[214,3,214,4],[203,3,203,4],[204,3,204,4],[205,3,205,4],[206,3,206,4],[163,3,163,4],[164,3,164,4],[165,3,165,4],[166,3,166,4],[173,3,173,4],[174,3,174,4],[167,3,167,4],[172,3,172,4],[175,3,175,4],[168,3,168,4],[191,3,191,4],[192,3,192,4],[193,3,193,4],[194,3,194,4],[195,3,195,4],[196,3,196,4],[197,3,197,4],[185,3,185,4],[186,3,186,4],[201,3,201,4],[202,3,202,4],[207,3,207,4],[208,3,208,4],[211,0,211,1],[212,3,212,4],[213,3,213,4],[176,3,176,4],[177,3,177,4],[178,3,178,4],[179,3,179,4],[180,3,180,4],[181,3,181,4],[182,3,182,4],[183,3,183,4],[184,3,184,4],[194,0,194,1],[207,0,207,1],[187,3,187,4],[188,3,188,4],[189,3,189,4],[190,3,190,4],[188,0,188,1],[216,0,216,1],[217,0,217,1],[206,0,206,1],[208,0,208,1],[209,0,209,1],[210,0,210,1],[195,0,195,1],[189,0,189,1],[190,0,190,1],[191,0,191,1],[192,0,192,1],[193,0,193,1],[214,0,214,1],[201,0,201,1],[213,0,213,1],[202,0,202,1],[203,0,203,1],[204,0,204,1],[205,0,205,1],[212,0,212,1],[196,0,196,1],[197,0,197,1],[198,0,198,1],[199,0,199,1],[141,3,141,4],[142,3,142,4],[143,3,143,4],[144,3,144,4],[145,3,145,4],[151,3,151,4],[148,3,148,4],[152,3,152,4],[154,3,154,4],[4,3,4,5],[5,3,5,5],[17,7,17,9],[13,0,13,2],[12,0,12,2],[14,0,14,2],[14,3,14,5],[98,0,98,2],[100,0,100,2],[22,0,22,2],[22,3,22,5],[6,3,6,5],[7,3,7,5],[8,3,8,5],[9,3,9,5],[11,3,11,5],[10,3,10,5],[12,3,12,5],[16,0,16,2],[8,7,8,9],[16,3,16,5],[17,0,17,2],[17,3,17,5],[15,7,15,9],[1,0,1,2],[2,0,2,2],[3,0,3,2],[5,0,5,2],[6,0,6,2],[11,0,11,2],[4,0,4,2],[8,0,8,2],[9,0,9,2],[10,0,10,2],[7,0,7,2],[1,3,1,5],[2,3,2,5],[3,3,3,5],[151,0,151,1],[152,0,152,1],[158,0,158,1],[159,0,159,1],[182,0,182,1],[162,0,162,1],[175,0,175,1],[176,0,176,1],[153,3,153,4],[170,3,170,4],[171,3,171,4],[177,0,177,1],[178,0,178,1],[181,0,181,1],[170,0,170,1],[174,0,174,1],[179,0,179,1],[180,0,180,1],[172,0,172,1],[173,0,173,1],[142,0,142,1],[200,0,200,1],[184,0,184,1],[185,0,185,1],[186,0,186,1],[187,0,187,1],[183,0,183,1],[258,16,258,22],[357,9,357,10],[357,11,357,12],[265,16,265,22],[266,16,266,22],[267,16,267,22],[268,16,268,22],[269,16,269,22],[270,16,270,22],[259,16,259,22],[260,16,260,22],[261,16,261,22],[262,16,262,22],[263,16,263,22],[264,16,264,22],[271,16,271,22],[272,16,272,22],[273,16,273,22],[98,20,98,26],[99,20,99,26],[100,20,100,26],[101,20,101,26],[106,20,106,26],[146,25,146,31],[139,5,140,5],[119,0,119,2],[118,0,118,2],[139,0,140,1],[139,2,140,2],[143,0,143,1],[141,0,141,1],[146,0,146,1],[120,0,120,2],[139,3,140,4],[145,0,145,1],[107,20,107,26],[105,0,105,2],[106,0,106,2],[107,0,107,2],[110,0,110,2],[108,0,108,2],[109,0,109,2],[366,17,366,23],[139,16,139,18],[140,25,140,31],[108,20,108,26],[103,20,103,26],[298,12,298,13],[252,10,252,11],[234,8,234,10],[355,13,355,14],[354,13,354,14],[332,8,332,9],[109,20,109,26],[110,20,110,26],[111,20,111,26],[112,20,112,26],[114,20,114,26],[115,20,115,26],[113,20,113,26],[128,0,137,20],[139,6,140,6],[139,7,140,7],[139,11,139,15],[111,0,111,2],[145,25,145,31],[147,25,147,31],[148,25,148,31],[149,25,149,31],[150,25,150,31],[143,25,143,31],[144,25,144,31],[116,20,116,26],[117,20,117,26],[118,20,118,26],[119,20,119,26],[120,20,120,26],[121,20,121,26],[139,22,139,24],[139,19,139,20],[141,25,141,31],[142,25,142,31],[157,25,157,31],[158,25,158,31],[159,25,159,31],[160,25,160,31],[161,25,161,31],[162,25,162,31],[151,25,151,31],[152,25,152,31],[153,25,153,31],[154,25,154,31],[155,25,155,31],[156,25,156,31],[169,25,169,31],[170,25,170,31],[171,25,171,31],[172,25,172,31],[173,25,173,31],[174,25,174,31],[163,25,163,31],[164,25,164,31],[165,25,165,31],[166,25,166,31],[167,25,167,31],[168,25,168,31],[181,25,181,31],[182,25,182,31],[183,25,183,31],[184,25,184,31],[185,25,185,31],[186,25,186,31],[175,25,175,31],[176,25,176,31],[177,25,177,31],[178,25,178,31],[179,25,179,31],[180,25,180,31],[193,25,193,31],[194,25,194,31],[195,25,195,31],[196,25,196,31],[197,25,197,31],[198,25,198,31],[187,25,187,31],[188,25,188,31],[189,25,189,31],[190,25,190,31],[191,25,191,31],[192,25,192,31],[205,25,205,31],[206,25,206,31],[207,25,207,31],[208,25,208,31],[209,25,209,31],[210,25,210,31],[199,25,199,31],[200,25,200,31],[201,25,201,31],[202,25,202,31],[203,25,203,31],[204,25,204,31],[217,25,217,31],[218,25,218,31],[219,25,219,31],[220,25,220,31],[221,25,221,31],[222,25,222,31],[211,25,211,31],[212,25,212,31],[213,25,213,31],[214,25,214,31],[215,25,215,31],[216,25,216,31],[229,25,229,31],[253,16,253,22],[254,16,254,22],[255,16,255,22],[256,16,256,22],[257,16,257,22],[223,25,223,31],[224,25,224,31],[225,25,225,31],[226,25,226,31],[227,25,227,31],[228,25,228,31],[274,16,274,22],[275,16,275,22],[298,15,298,17],[276,16,276,22],[277,16,277,22],[278,16,278,22],[279,16,279,22],[360,17,360,23],[361,17,361,23],[301,18,301,24],[314,18,314,24],[302,18,302,24],[303,18,303,24],[304,18,304,24],[306,18,306,24],[307,18,307,24],[308,18,308,24],[309,18,309,24],[312,18,312,24],[313,18,313,24],[319,18,319,24],[320,18,320,24],[321,18,321,24],[322,18,322,24],[362,17,362,23],[326,18,326,24],[323,18,323,24],[324,18,324,24],[365,17,365,23],[327,18,327,24],[328,18,328,24],[329,18,329,24],[358,17,358,23],[364,17,364,23],[363,17,363,23],[359,17,359,23],[325,18,325,24],[332,12,332,13],[340,4,340,5],[332,6,332,7],[332,10,332,11],[330,0,330,5],[331,0,331,3],[320,0,320,3],[328,0,328,3],[305,18,305,24],[315,18,315,24],[316,18,316,24],[317,18,317,24],[318,18,318,24],[310,18,310,24],[311,18,311,24],[323,0,323,3],[313,0,313,3],[317,0,317,3],[311,0,311,3],[308,0,308,3],[310,0,310,3],[338,4,338,5],[161,0,161,1],[164,0,164,1],[165,0,165,1],[155,3,155,4],[163,0,163,1],[166,0,166,1],[159,3,159,4],[160,3,160,4],[156,3,156,4],[157,0,157,1],[160,0,160,1],[156,0,156,1],[157,3,157,4],[158,3,158,4],[139,8,139,10],[58,0,67,13],[69,0,70,2],[69,3,70,3],[69,6,69,9],[149,0,149,1],[150,0,150,1],[69,10,69,13],[69,4,70,4],[69,5,70,5],[71,0,71,2],[104,0,104,2],[147,0,147,1],[121,10,121,11],[97,0,97,2],[147,3,147,4],[101,0,101,2],[102,0,102,2],[149,3,149,4],[112,0,112,2],[113,0,113,2],[144,0,144,1],[150,3,150,4],[146,3,146,4],[383,0,383,2],[370,9,370,10],[332,0,332,3],[376,0,376,2],[377,0,377,2],[346,0,355,11],[380,0,380,2],[370,3,370,4],[370,0,371,2],[364,0,364,4],[372,0,372,2],[373,0,373,2],[378,0,378,2],[379,0,379,2],[357,5,357,6],[335,4,335,5],[360,0,360,4],[361,0,361,4],[370,7,370,8],[337,4,337,5],[333,0,333,3],[382,0,382,2],[70,20,70,26],[69,18,69,19],[102,20,102,26],[105,20,105,26],[104,20,104,26],[71,20,71,26],[97,20,97,26],[69,14,69,17],[381,0,381,2],[171,0,171,1],[148,0,148,1],[161,3,161,4],[162,3,162,4],[168,0,168,1],[169,0,169,1],[169,3,169,4],[167,0,167,1],[103,0,103,2],[99,0,99,2],[153,0,153,1],[154,0,154,1],[299,18,299,24],[300,18,300,24],[155,0,155,1],[72,0,72,2],[73,0,73,2],[74,0,74,2],[75,0,75,2],[76,0,76,2],[77,0,77,2],[78,0,78,2],[79,0,79,2],[80,0,80,2],[90,0,90,2],[91,0,91,2],[92,0,92,2],[93,0,93,2],[94,0,94,2],[95,0,95,2],[96,0,96,2],[81,0,81,2],[82,0,82,2],[83,0,83,2],[84,0,84,2],[85,0,85,2],[86,0,86,2],[87,0,87,2],[88,0,88,2],[89,0,89,2]]}
["Titular:",{"$f":"IF('EMPRESA-DATOS GENERALES'!G4=\"\",\"\",'EMPRESA-DATOS GENERALES'!G4)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Versión:","V4",2024]
["Número de expediente",null,null,"0011-1365-2024-000",null,null,null,"CUMPLE TODOS LOS  REQUISITOS:",null,null,{"$f":"IF(AND(D4=$V$3,R22=$V$3,OR(D8=$V$3,D8=$V$5)),$V$3,$V$4)","v":"NO"},"PUNTUACIÓN:",null,{"$f":"PUNTOS!D27","v":0},null,null,null,null,null,null,null,"VARIOS",null,"Renuncia al pago a cuenta"]
["Fecha de solicitud",null,null,{"$f":"G28","v":""},null,null,null,{"$f":"PUNTOS!B29","v":"EL PROYECTO NO SUPERA ALGUNO DE LOS APARTADOS a), b), c) o d)"},null,null,null,null,null,null,null,null,null,null,null,null,null,"SÍ",null,"Renuncio al primer pago a cuenta"]
["CUMPLE efecto incentivador (Art. 5)",null,null,{"$f":"IF(G27>D3,V3,V4)","v":"NO"},null,null,null,"PRESUPUESTO TOTAL DEL PROYECTO (€) ",null,null,"Periodo 1",null,"Periodo 2",null,"Periodo 3",null,"Total ",null,null,null,null,"NO",null,"No renuncio al primer pago a cuenta"]
[null,null,null,{"$f":"IFERROR(IF(D4=V4,\"Ver fecha inicio del proyecto en G30\",\"\"),\"\")","v":"Ver fecha inicio del proyecto en G30"},null,null,null,null,null,null,"Solicitado","Aceptado","Solicitado","Aceptado","Solicitado","Aceptado","Solicitado","Aceptado",null,null,null,"No procede",null,"A criterio de la administración"]
["Tamaño o tipo agente. Aceptado",null,null,{"$f":"IF(G39=V9,G38,G39)","v":0},null,null,null,"AMORTIZACIONES ACTIVOS ",null,null,{"$f":"D373","v":0},{"$f":"IF($D$12=$V$28,0,E373)","v":0},0,{"$f":"IF($D$12=$V$28,0,G373)","v":0},{"$f":"H373","v":0},{"$f":"IF($D$12=$V$28,0,I373)","v":0},{"$f":"J373","v":0},{"$f":"IF($D$12=$V$28,0,K373)","v":0},null,null,null,"Requerir tras concesión"]
["Tipo de proyecto",null,null,{"$f":"G40","v":0},null,null,null,"PERSONAL ",null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"CDTI"]
["CUMPLE  % Transferencia / Colabor.",null,null,null,null,null,null,"Personal dedicado en exclusiva a I+D",null,null,0,0,0,0,0,0,0,0,null,null,null,"Tamaño de empresa",null,"% CDTI",null,"Concedido"]
["Es el coordinador",null,null,{"$f":"PUNTOS!G43","v":0},null,null,null,"Otro personal de I+D",null,null,0,0,0,0,0,0,0,0,null,null,null,"Agente del SINAI",null,1,null,"Denegado"]
["Código si es Col. o Transf.",null,null,{"$f":"PUNTOS!F43","v":0},null,null,null,"MATERIALES ",null,null,0,0,0,0,0,0,0,0,null,null,null,"Grande",6,0.05,null,"No procede"]
["Calificación",null,null,{"$f":"PUNTOS!E46","v":0},null,null,null,"COLABORACIONES EXTERNAS ",null,null,0,0,0,0,0,0,0,0,null,null,null,"Mediana",5,0.1,null,"No solicitado"]
["Resultado",null,null,{"$f":"PUNTOS!E47","v":0},null,null,null,"Universidades + CCTT + OPI+ Unidades de I+D+i empresarial",null,null,0,0,0,0,0,0,0,0,null,null,null,"Pequeña",4,0.15,null,"Pendiente de comprobar"]
["Otras ayudas solicitadas",null,null,{"$f":"G44","v":0},null,null,null,"Otras colaboraciones (empresas)",null,null,0,0,0,0,0,0,0,0]
["Fecha de concesión/compatible/ %",null,null,{"$f":"G45","v":"FechaOtraAyuda"},null,null,null,"OTROS COSTES",null,null,0,0,0,0,0,0,0,0,null,null,null,"Tipo",null,null,null,"Patentes"]
["Ayudas CDTI",null,null,null,null,null,null,"COSTES INDIRECTOS",null,null,0,0,0,0,0,0,0,0,null,null,null,"Individual",null,null,null,"Ninguna"]
["Unidad de I+D+i  empresarial individual, se añade % siguiente",null,null,null,null,{"$f":"IF(AND(D7=V15,D6=V11,'EMPRESA-DATOS GENERALES'!K3='EMPRESA-DATOS GENERALES'!Q8),0.1,IF(AND(D7=V15,D6=V10,'EMPRESA-DATOS GENERALES'!K3='EMPRESA-DATOS GENERALES'!Q8),0.15,0))","v":0},null,"INGRESOS DEL PROYECTO",null,null,{"$f":"D383","v":0},0,{"$f":"F383","v":0},0,{"$f":"H383","v":0},0,{"$f":"J383","v":0},0,null,null,null,"Colaboración entre empresas",null,null,null,"Patente europea"]
["Evaluador",null,null,null,null,null,null,"TOTAL",null,null,{"$f":"D384","v":0},0,{"$f":"F384","v":0},0,{"$f":"H384","v":0},0,{"$f":"J384","v":0},0,null,null,null,"Transferencia del conocimiento",null,null,null,"Patente nacional"]
["Fecha de evaluación",null,null,null,null,null,null,"IMPORTE SUBVENCIÓN ",null,null,null,{"$f":"IF($D$12=$V$28,0,E392)","v":0},null,{"$f":"IF($D$12=$V$28,0,G392)","v":0},null,{"$f":"IF($D$12=$V$28,0,I392)","v":0},null,{"$f":"IF($D$12=$V$28,0,K392)","v":0},null,null,null,null,null,null,null,"Patente en terceros países"]
[null,null,null,null,null,null,null,null,null,null,"AYUDA",null,null,null,null,null,null,{"$f":"IF(OR(D395<1,D388<1),\"Ver celdas D361 y D368\",\"\")","v":""},null,null,null,"Calificación",null,null,null,"Modelo de utilidad"]
[null,null,null,null,null,null,null,"INTENSIDAD MÁXIMA:",null,{"$f":"IF(OR(D11=V20,D11=V23),0,IF(D6=V9,1,IF(D11=V21,VLOOKUP(D7,O35:T37,VLOOKUP(D6,V10:W12,2,FALSE),FALSE),IF(D11=V22,VLOOKUP(D7,O38:T40,VLOOKUP(D6,V10:W12,2,FALSE),FALSE),0))))","v":0},2025,{"$f":"L18","v":0},2026,{"$f":"N18+P18","v":0},null,null,null,{"$f":"IF(OR(D395<1,D388<1),\"Ayuda recortada por máximos. 7.2\",\"\")","v":""},null,null,null,"Sin determinar",null,null,null,"Certificado complementario"]
[null,null,null,null,null,null,null,"INTENSIDAD DE AYUDA:",null,{"$f":"ROUND(IF(PUNTOS!B29=\"EL PROYECTO ESTÁ APROBADO\",IF(D6=V9,1,IF(D15=Z8,MIN(VLOOKUP(D6,V10:X12,3,FALSE),(J20+F16)),(J20+F16))),0),4)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Investigación Industrial"]
["Para cambiar archivo de referencia: Datos/Editar vínculos",null,null,null,null,null,null,null,null,null,null,null,null,"CUMPLE REVISIÓN ADMINISTRATIVA ",null,null,null,{"$f":" IF(AND(R23=V3,R24=V3,R25=V3,OR(R26=V3,R26=V5),OR(R27=V3,R27=V5,R27=V6),OR(R28=V3,R28=V5,R28=V6)),V3,V4)","v":"NO"},null,null,null,"Desarrollo Experimental",null,null,null,"Tipo de solicitante. La misma lista en EMPRESA-DATOS GENERALES, debe coincidir"]
["DESDE ARCHIVO DE EXTRA",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,1,FALSE)","v":"0011-1365-2024-000"},null,null,"EXCEL Y VALORACIÓN",null,null,null,null,null,null,"Formulario con datos del proyecto y de la empresa",null,null,null,null,null,null,null,"No es I+D+i",null,null,null,"Empresa"]
["Titular principal",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,3,FALSE)","v":"TITULARPRINCIPAL"},null,null,{"$f":"'EMPRESA-DATOS GENERALES'!G4","v":0},null,null,"Verificar que coinciden extra y formulario",null,null,null,"Memoria técnica descriptiva del proyecto",null,null,null,null,null,null,null,null,null,null,null,"Universidad"]
["CIF",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,2,FALSE)","v":"NIF"},null,null,{"$f":"'EMPRESA-DATOS GENERALES'!C5","v":0},null,null,"Verificar que coinciden extra y formulario",null,null,null,"Formulario con la dedicación del personal (Subs)",null,null,null,null,null,null,null,"Resultado",null,null,null,"Centro de Investigación"]
["TituloProyecto",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,6,FALSE)","v":"TituloProyecto"},null,null,{"$f":"'PROYECTO-DATOS GENERALES'!$B$5","v":0},null,null,null,null,null,null,"Cuentas 3 últimos ejercicios.PYME (SUBSANABLE)",null,null,null,null,null,null,null,"SIN DETERMINAR",null,null,null,"Instituto de Investigación Sanitaria"]
["FechaComienzoProyecto",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,8,FALSE)","v":"FechaInicioProyecto"},null,null,{"$f":"'PROYECTO-DATOS GENERALES'!$C$11","v":"00:00:00"},null,null,"Verificar que coinciden extra y formulario",null,null,null,"Acuerdo (SUBSANABLE)- Individual no procede",null,null,null,null,null,null,null,"Aprobado",null,null,null,"Centro tecnológico"]
["FX_ENTRADA_REGISTRA",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,4,FALSE)","v":"FX_ENTRADA_REGISTRA"},null,null,{"$f":"IFERROR(MID(D28,1,10)+1-1,\"\")","v":""},null,null,null,null,null,null,"Certificado auditor Morosisdad (SUBSANABLE) *",null,null,null,null,"Verificar antes G42",null,null,"Desestimado",null,null,null,"Unidad de I+D+i empresarial"]
["FechaFinProyecto",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,9,FALSE)","v":"FechaFinProyecto"},null,null,{"$f":"'PROYECTO-DATOS GENERALES'!$C$12","v":"00:00:00"},null,null,"Verificar que coinciden extra y formulario",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entidad singular"]
["g) ha recibido ayudas Cov. I+D 2016-23",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,27,FALSE)","v":"Ha recibido ayudas"},null,null,null,null,null,"Verificar y combrobar PUNTOS",null,null,null,null,null,null,null,null,null,null,null,"Prioridades temáticas de la S4: ",null,null,null,"Coordinador de agentes de ejecución"]
["e) Prioridad temática",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,28,FALSE)","v":"PrioridadesTematicas"},null,null,null,null,null,"Verificar y valorar en hoja PUNTOS",null,null,null,null,null,null,null,null,null,null,null,"Ninguna"]
["e) Transición",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,29,FALSE)","v":"Transiciones"},null,null,null,null,null,"Verificar y valorar en hoja PUNTOS",null,null,null,"Intensidad máxima para empresas",null,null,null,null,null,null,null,"Movilidad eléctrica y conectada."]
["f) ≥ 35% Participación Navarra Zircular ",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,11,FALSE)","v":"ParticipacionCircular"},null,null,null,null,null,"Verificar",{"$f":"IF(G33=$V$3,1.5,0)","v":0},null,null,"Calificación","TIPO",null,null,"TAMAÑO",null,null,null,"Alimentación saludable y sostenible."]
["f) Diagnóstico Navarra Zircular",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,12,FALSE)","v":"DiagnosticoCircular"},null,null,null,null,null,"Verificar",{"$f":"IF(G34=$V$3,0.5,0)","v":0},"Suma",null,null,null,null,null,"PEQUEÑA","MEDIANA","GRANDE",null,"Industria de la energía verde."]
["f) Medidas reducción mat primas",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,13,FALSE)","v":"ReduccionMatPrimas"},null,null,null,null,null,"Verificar",{"$f":"IF(G35=$V$3,1,0)","v":0},"Ec. Circular",null,"Investigación Industrial","Individual",null,null,0.7,0.5,0.35,null,"Medicina personalizada."]
["f) Medidas aumento tiempo recursos",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,14,FALSE)","v":"TiempoRecNaturales"},null,null,null,null,null,"Verificar",{"$f":"IF(G36=$V$3,1,0)","v":0},{"$f":"SUM(K33:K37)","v":0},null,null,"Colaboración entre empresas",null,null,0.8,0.65,0.5,null,"Turismo sostenible."]
["f) Medidas gestión residuos",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,15,FALSE)","v":"GestionResiduos"},null,null,null,null,null,"Verificar",{"$f":"IF(G37=$V$3,1,0)","v":0},null,null,null,"Transferencia del conocimiento",null,null,0.8,0.65,0.5,null,"Industria audiovisual."]
["TipoSolicitante",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,16,FALSE)","v":"TipoSolicitante"},null,null,{"$f":"'EMPRESA-DATOS GENERALES'!$K$3","v":0},null,null,"Verificar que coinciden extra y formulario",null,null,null,"Desarrollo experimental","Individual",null,null,0.45,0.25,0.1]
["TamanoEmpresa",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,17,FALSE)","v":"TamanoEmpresa"},null,null,{"$f":"'EMPRESA-DATOS GENERALES'!L21","v":0},null,null,"Verificar extra, formulario y aceptar tamaño",null,null,null,null,"Colaboración entre empresas",null,null,0.6,0.4,0.25,null,"Transiciones de la S4:"]
["TipoProyecto",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,18,FALSE)","v":"TipoProyecto"},null,null,{"$f":"'PROYECTO-DATOS GENERALES'!G14","v":0},null,null,"Verificar que coinciden extra y formulario",null,null,null,null,"Transferencia del conocimiento",null,null,0.6,0.4,0.25,null,"Ninguna"]
["Es socio o coordinador",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,30,FALSE)","v":"TipoSocio"},null,null,{"$f":"'PROYECTO-DATOS GENERALES'!J16","v":0},null,null,"Verificar. Dejar Coordinador, o el núm del coordinador",null,null,null,null,null,null,null,null,null,null,null,"Transición ecológica."]
["Morosidad, puede presentar abrev.",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,31,FALSE)","v":"Morosidad"},null,null,null,null,null,"Verificar si no procede. <30.000 € de ayuda y agentes SINAI",null,null,null,null,null,null,null,null,null,null,null,"Transición digital."]
["Patentes",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,22,FALSE)","v":"Patentes"},null,null,null,null,null,"Verificar con la memoria"]
["OtrasAyudas",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,23,FALSE)","v":"OtrasAyudas"},null,null,null,null,null,"Verificar y poner SI o NO"]
["FechaOtraAyuda",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,24,FALSE)","v":"FechaOtraAyuda"},null,null,{"$f":"D45","v":"FechaOtraAyuda"},null,null,"Verificar que coinciden extra y formulario",null,null,null,"Patentes",null,"ptos"]
["OrganismoOtraAyuda",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,25,FALSE)","v":"OrganismoOtraAyuda"},null,null,{"$f":"'PROYECTO-DATOS GENERALES'!B23","v":0},null,null,null,null,null,null,"Ninguna",null,0]
["InscritoRegistroIndustrial",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,19,FALSE)","v":"InscritoRegistroIndustrial"},null,null,{"$f":"'EMPRESA-DATOS GENERALES'!I11","v":0},null,null,null,null,null,null,"Patente europea",null,2]
["MotivoRegistroIndustrial",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,20,FALSE)","v":"MotivoRegistroIndustrial"},null,null,null,null,null,null,null,null,null,"Patente nacional",null,2]
["Correo electrónico de contacto",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,10,FALSE)","v":"Correo"},null,null,{"$f":"'EMPRESA-DATOS GENERALES'!K14","v":0},null,null,null,null,null,null,"Patente en terceros países",null,2]
["PresupuestoPresentado",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,7,FALSE)","v":"PresupuestoPresentado"},null,null,{"$f":"'PRESUPUESTO TOTAL'!G16","v":0},null,null,null,null,null,null,"Modelo de utilidad",null,1]
["Autoriza consulta de datos",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,21,FALSE)","v":"ComprobacionSSyhacienda"},null,null,{"$f":"D51","v":"ComprobacionSSyhacienda"},null,null,null,null,null,null,"Certificado complementario",null,1]
["Tipo de solicitud",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,26,FALSE)","v":"TipoSolicitud"},null,null,null,null,null,null,null,null,null,"Patentes y publicaciones",null,{"$f":"IFERROR(VLOOKUP(G43,$N$46:$P$51,3,FALSE),0)","v":0}]
["Sustituye a a num justificante",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,5,FALSE)","v":"NumSutituido"}]
[]
[null,"VALORACIÓN DE ACTIVOS"]
["Resaltar las casillas modificadas en amarillo. Tiene formato condicional"]
["Para salto de línea dentro de la misma celda Alt+Intro. No usar el punto y coma."]
[null,null,null,null,null,"JUSTIFICACIÓN DE LAS REDUCCIONES"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Denominación equipo",null,null,"Importe de adquisición","Fecha inicio amortización","Cuota anual amortización","Periodo 1",null,null,null,"Periodo 2",null,null,null,"Periodo 3",null,null,null,"TOTAL"]
[null,null,null,null,null,null,"% Dedicación"," Meses Imputables","Importe\nSolicitado","Importe Aceptado","% Dedicación"," Meses Imputables","Importe\nSolicitado","Importe Aceptado","% Dedicación"," Meses Imputables","Importe\nSolicitado","Importe Aceptado","Importe Solicitado","Importe Aceptado","OBSERVACIONES INTERNAS"]
[{"$f":"ACTIVOS!B13","v":0},null,null,{"$f":"ACTIVOS!C13","v":0},{"$f":"ACTIVOS!D13","v":"00:00:00"},{"$f":"ACTIVOS!E13","v":0},{"$f":"ACTIVOS!F13","v":0},{"$f":"ACTIVOS!G13","v":0},{"$f":"ACTIVOS!H13","v":0},{"$f":"ROUND($F72*G72*H72/12,2)","v":0},{"$f":"ACTIVOS!I13","v":0},{"$f":"ACTIVOS!J13","v":0},{"$f":"ACTIVOS!K13","v":0},{"$f":"ROUND($F72*K72*L72/12,2)","v":0},{"$f":"ACTIVOS!L13","v":0},{"$f":"ACTIVOS!M13","v":0},{"$f":"ACTIVOS!N13","v":0},{"$f":"ROUND($F72*O72*P72/12,2)","v":0},{"$f":"ACTIVOS!O13","v":0},{"$f":"J72+N72+R72","v":0}]
[{"$f":"ACTIVOS!B14","v":0},null,null,{"$f":"ACTIVOS!C14","v":0},{"$f":"ACTIVOS!D14","v":"00:00:00"},{"$f":"ACTIVOS!E14","v":0},{"$f":"ACTIVOS!F14","v":0},{"$f":"ACTIVOS!G14","v":0},{"$f":"ACTIVOS!H14","v":0},{"$f":"ROUND($F73*G73*H73/12,2)","v":0},{"$f":"ACTIVOS!I14","v":0},{"$f":"ACTIVOS!J14","v":0},{"$f":"ACTIVOS!K14","v":0},{"$f":"ROUND($F73*K73*L73/12,2)","v":0},{"$f":"ACTIVOS!L14","v":0},{"$f":"ACTIVOS!M14","v":0},{"$f":"ACTIVOS!N14","v":0},{"$f":"ROUND($F73*O73*P73/12,2)","v":0},{"$f":"ACTIVOS!O14","v":0},{"$f":"J73+N73+R73","v":0}]
[{"$f":"ACTIVOS!B15","v":0},null,null,{"$f":"ACTIVOS!C15","v":0},{"$f":"ACTIVOS!D15","v":"00:00:00"},{"$f":"ACTIVOS!E15","v":0},{"$f":"ACTIVOS!F15","v":0},{"$f":"ACTIVOS!G15","v":0},{"$f":"ACTIVOS!H15","v":0},0,{"$f":"ACTIVOS!I15","v":0},{"$f":"ACTIVOS!J15","v":0},{"$f":"ACTIVOS!K15","v":0},0,{"$f":"ACTIVOS!L15","v":0},{"$f":"ACTIVOS!M15","v":0},{"$f":"ACTIVOS!N15","v":0},0,{"$f":"ACTIVOS!O15","v":0},0]
[{"$f":"ACTIVOS!B16","v":0},null,null,{"$f":"ACTIVOS!C16","v":0},{"$f":"ACTIVOS!D16","v":"00:00:00"},{"$f":"ACTIVOS!E16","v":0},{"$f":"ACTIVOS!F16","v":0},{"$f":"ACTIVOS!G16","v":0},{"$f":"ACTIVOS!H16","v":0},0,{"$f":"ACTIVOS!I16","v":0},{"$f":"ACTIVOS!J16","v":0},{"$f":"ACTIVOS!K16","v":0},0,{"$f":"ACTIVOS!L16","v":0},{"$f":"ACTIVOS!M16","v":0},{"$f":"ACTIVOS!N16","v":0},0,{"$f":"ACTIVOS!O16","v":0},0]
[{"$f":"ACTIVOS!B17","v":0},null,null,{"$f":"ACTIVOS!C17","v":0},{"$f":"ACTIVOS!D17","v":"00:00:00"},{"$f":"ACTIVOS!E17","v":0},{"$f":"ACTIVOS!F17","v":0},{"$f":"ACTIVOS!G17","v":0},{"$f":"ACTIVOS!H17","v":0},0,{"$f":"ACTIVOS!I17","v":0},{"$f":"ACTIVOS!J17","v":0},{"$f":"ACTIVOS!K17","v":0},0,{"$f":"ACTIVOS!L17","v":0},{"$f":"ACTIVOS!M17","v":0},{"$f":"ACTIVOS!N17","v":0},0,{"$f":"ACTIVOS!O17","v":0},0]
[{"$f":"ACTIVOS!B18","v":0},null,null,{"$f":"ACTIVOS!C18","v":0},{"$f":"ACTIVOS!D18","v":"00:00:00"},{"$f":"ACTIVOS!E18","v":0},{"$f":"ACTIVOS!F18","v":0},{"$f":"ACTIVOS!G18","v":0},{"$f":"ACTIVOS!H18","v":0},0,{"$f":"ACTIVOS!I18","v":0},{"$f":"ACTIVOS!J18","v":0},{"$f":"ACTIVOS!K18","v":0},0,{"$f":"ACTIVOS!L18","v":0},{"$f":"ACTIVOS!M18","v":0},{"$f":"ACTIVOS!N18","v":0},0,{"$f":"ACTIVOS!O18","v":0},0]
[{"$f":"ACTIVOS!B19","v":0},null,null,{"$f":"ACTIVOS!C19","v":0},{"$f":"ACTIVOS!D19","v":"00:00:00"},{"$f":"ACTIVOS!E19","v":0},{"$f":"ACTIVOS!F19","v":0},{"$f":"ACTIVOS!G19","v":0},{"$f":"ACTIVOS!H19","v":0},0,{"$f":"ACTIVOS!I19","v":0},{"$f":"ACTIVOS!J19","v":0},{"$f":"ACTIVOS!K19","v":0},0,{"$f":"ACTIVOS!L19","v":0},{"$f":"ACTIVOS!M19","v":0},{"$f":"ACTIVOS!N19","v":0},0,{"$f":"ACTIVOS!O19","v":0},0]
[{"$f":"ACTIVOS!B20","v":0},null,null,{"$f":"ACTIVOS!C20","v":0},{"$f":"ACTIVOS!D20","v":"00:00:00"},{"$f":"ACTIVOS!E20","v":0},{"$f":"ACTIVOS!F20","v":0},{"$f":"ACTIVOS!G20","v":0},{"$f":"ACTIVOS!H20","v":0},0,{"$f":"ACTIVOS!I20","v":0},{"$f":"ACTIVOS!J20","v":0},{"$f":"ACTIVOS!K20","v":0},0,{"$f":"ACTIVOS!L20","v":0},{"$f":"ACTIVOS!M20","v":0},{"$f":"ACTIVOS!N20","v":0},0,{"$f":"ACTIVOS!O20","v":0},0]
[{"$f":"ACTIVOS!B21","v":0},null,null,{"$f":"ACTIVOS!C21","v":0},{"$f":"ACTIVOS!D21","v":"00:00:00"},{"$f":"ACTIVOS!E21","v":0},{"$f":"ACTIVOS!F21","v":0},{"$f":"ACTIVOS!G21","v":0},{"$f":"ACTIVOS!H21","v":0},0,{"$f":"ACTIVOS!I21","v":0},{"$f":"ACTIVOS!J21","v":0},{"$f":"ACTIVOS!K21","v":0},0,{"$f":"ACTIVOS!L21","v":0},{"$f":"ACTIVOS!M21","v":0},{"$f":"ACTIVOS!N21","v":0},0,{"$f":"ACTIVOS!O21","v":0},0]
[{"$f":"ACTIVOS!B22","v":0},null,null,{"$f":"ACTIVOS!C22","v":0},{"$f":"ACTIVOS!D22","v":"00:00:00"},{"$f":"ACTIVOS!E22","v":0},{"$f":"ACTIVOS!F22","v":0},{"$f":"ACTIVOS!G22","v":0},{"$f":"ACTIVOS!H22","v":0},0,{"$f":"ACTIVOS!I22","v":0},{"$f":"ACTIVOS!J22","v":0},{"$f":"ACTIVOS!K22","v":0},0,{"$f":"ACTIVOS!L22","v":0},{"$f":"ACTIVOS!M22","v":0},{"$f":"ACTIVOS!N22","v":0},0,{"$f":"ACTIVOS!O22","v":0},0]
[{"$f":"ACTIVOS!B23","v":0},null,null,{"$f":"ACTIVOS!C23","v":0},{"$f":"ACTIVOS!D23","v":"00:00:00"},{"$f":"ACTIVOS!E23","v":0},{"$f":"ACTIVOS!F23","v":0},{"$f":"ACTIVOS!G23","v":0},{"$f":"ACTIVOS!H23","v":0},0,{"$f":"ACTIVOS!I23","v":0},{"$f":"ACTIVOS!J23","v":0},{"$f":"ACTIVOS!K23","v":0},0,{"$f":"ACTIVOS!L23","v":0},{"$f":"ACTIVOS!M23","v":0},{"$f":"ACTIVOS!N23","v":0},0,{"$f":"ACTIVOS!O23","v":0},0]
[{"$f":"ACTIVOS!B24","v":0},null,null,{"$f":"ACTIVOS!C24","v":0},{"$f":"ACTIVOS!D24","v":"00:00:00"},{"$f":"ACTIVOS!E24","v":0},{"$f":"ACTIVOS!F24","v":0},{"$f":"ACTIVOS!G24","v":0},{"$f":"ACTIVOS!H24","v":0},0,{"$f":"ACTIVOS!I24","v":0},{"$f":"ACTIVOS!J24","v":0},{"$f":"ACTIVOS!K24","v":0},0,{"$f":"ACTIVOS!L24","v":0},{"$f":"ACTIVOS!M24","v":0},{"$f":"ACTIVOS!N24","v":0},0,{"$f":"ACTIVOS!O24","v":0},0]
[{"$f":"ACTIVOS!B25","v":0},null,null,{"$f":"ACTIVOS!C25","v":0},{"$f":"ACTIVOS!D25","v":"00:00:00"},{"$f":"ACTIVOS!E25","v":0},{"$f":"ACTIVOS!F25","v":0},{"$f":"ACTIVOS!G25","v":0},{"$f":"ACTIVOS!H25","v":0},0,{"$f":"ACTIVOS!I25","v":0},{"$f":"ACTIVOS!J25","v":0},{"$f":"ACTIVOS!K25","v":0},0,{"$f":"ACTIVOS!L25","v":0},{"$f":"ACTIVOS!M25","v":0},{"$f":"ACTIVOS!N25","v":0},0,{"$f":"ACTIVOS!O25","v":0},0]
[{"$f":"ACTIVOS!B26","v":0},null,null,{"$f":"ACTIVOS!C26","v":0},{"$f":"ACTIVOS!D26","v":"00:00:00"},{"$f":"ACTIVOS!E26","v":0},{"$f":"ACTIVOS!F26","v":0},{"$f":"ACTIVOS!G26","v":0},{"$f":"ACTIVOS!H26","v":0},0,{"$f":"ACTIVOS!I26","v":0},{"$f":"ACTIVOS!J26","v":0},{"$f":"ACTIVOS!K26","v":0},0,{"$f":"ACTIVOS!L26","v":0},{"$f":"ACTIVOS!M26","v":0},{"$f":"ACTIVOS!N26","v":0},0,{"$f":"ACTIVOS!O26","v":0},0]
[{"$f":"ACTIVOS!B27","v":0},null,null,{"$f":"ACTIVOS!C27","v":0},{"$f":"ACTIVOS!D27","v":"00:00:00"},{"$f":"ACTIVOS!E27","v":0},{"$f":"ACTIVOS!F27","v":0},{"$f":"ACTIVOS!G27","v":0},{"$f":"ACTIVOS!H27","v":0},0,{"$f":"ACTIVOS!I27","v":0},{"$f":"ACTIVOS!J27","v":0},{"$f":"ACTIVOS!K27","v":0},0,{"$f":"ACTIVOS!L27","v":0},{"$f":"ACTIVOS!M27","v":0},{"$f":"ACTIVOS!N27","v":0},0,{"$f":"ACTIVOS!O27","v":0},0]
[{"$f":"ACTIVOS!B28","v":0},null,null,{"$f":"ACTIVOS!C28","v":0},{"$f":"ACTIVOS!D28","v":"00:00:00"},{"$f":"ACTIVOS!E28","v":0},{"$f":"ACTIVOS!F28","v":0},{"$f":"ACTIVOS!G28","v":0},{"$f":"ACTIVOS!H28","v":0},0,{"$f":"ACTIVOS!I28","v":0},{"$f":"ACTIVOS!J28","v":0},{"$f":"ACTIVOS!K28","v":0},0,{"$f":"ACTIVOS!L28","v":0},{"$f":"ACTIVOS!M28","v":0},{"$f":"ACTIVOS!N28","v":0},0,{"$f":"ACTIVOS!O28","v":0},0]
[{"$f":"ACTIVOS!B29","v":0},null,null,{"$f":"ACTIVOS!C29","v":0},{"$f":"ACTIVOS!D29","v":"00:00:00"},{"$f":"ACTIVOS!E29","v":0},{"$f":"ACTIVOS!F29","v":0},{"$f":"ACTIVOS!G29","v":0},{"$f":"ACTIVOS!H29","v":0},0,{"$f":"ACTIVOS!I29","v":0},{"$f":"ACTIVOS!J29","v":0},{"$f":"ACTIVOS!K29","v":0},0,{"$f":"ACTIVOS!L29","v":0},{"$f":"ACTIVOS!M29","v":0},{"$f":"ACTIVOS!N29","v":0},0,{"$f":"ACTIVOS!O29","v":0},0]
[{"$f":"ACTIVOS!B30","v":0},null,null,{"$f":"ACTIVOS!C30","v":0},{"$f":"ACTIVOS!D30","v":"00:00:00"},{"$f":"ACTIVOS!E30","v":0},{"$f":"ACTIVOS!F30","v":0},{"$f":"ACTIVOS!G30","v":0},{"$f":"ACTIVOS!H30","v":0},0,{"$f":"ACTIVOS!I30","v":0},{"$f":"ACTIVOS!J30","v":0},{"$f":"ACTIVOS!K30","v":0},0,{"$f":"ACTIVOS!L30","v":0},{"$f":"ACTIVOS!M30","v":0},{"$f":"ACTIVOS!N30","v":0},0,{"$f":"ACTIVOS!O30","v":0},0]
[{"$f":"ACTIVOS!B31","v":0},null,null,{"$f":"ACTIVOS!C31","v":0},{"$f":"ACTIVOS!D31","v":"00:00:00"},{"$f":"ACTIVOS!E31","v":0},{"$f":"ACTIVOS!F31","v":0},{"$f":"ACTIVOS!G31","v":0},{"$f":"ACTIVOS!H31","v":0},0,{"$f":"ACTIVOS!I31","v":0},{"$f":"ACTIVOS!J31","v":0},{"$f":"ACTIVOS!K31","v":0},0,{"$f":"ACTIVOS!L31","v":0},{"$f":"ACTIVOS!M31","v":0},{"$f":"ACTIVOS!N31","v":0},0,{"$f":"ACTIVOS!O31","v":0},0]
[{"$f":"ACTIVOS!B32","v":0},null,null,{"$f":"ACTIVOS!C32","v":0},{"$f":"ACTIVOS!D32","v":"00:00:00"},{"$f":"ACTIVOS!E32","v":0},{"$f":"ACTIVOS!F32","v":0},{"$f":"ACTIVOS!G32","v":0},{"$f":"ACTIVOS!H32","v":0},0,{"$f":"ACTIVOS!I32","v":0},{"$f":"ACTIVOS!J32","v":0},{"$f":"ACTIVOS!K32","v":0},0,{"$f":"ACTIVOS!L32","v":0},{"$f":"ACTIVOS!M32","v":0},{"$f":"ACTIVOS!N32","v":0},0,{"$f":"ACTIVOS!O32","v":0},0]
[{"$f":"ACTIVOS!B33","v":0},null,null,{"$f":"ACTIVOS!C33","v":0},{"$f":"ACTIVOS!D33","v":"00:00:00"},{"$f":"ACTIVOS!E33","v":0},{"$f":"ACTIVOS!F33","v":0},{"$f":"ACTIVOS!G33","v":0},{"$f":"ACTIVOS!H33","v":0},0,{"$f":"ACTIVOS!I33","v":0},{"$f":"ACTIVOS!J33","v":0},{"$f":"ACTIVOS!K33","v":0},0,{"$f":"ACTIVOS!L33","v":0},{"$f":"ACTIVOS!M33","v":0},{"$f":"ACTIVOS!N33","v":0},0,{"$f":"ACTIVOS!O33","v":0},0]
[{"$f":"ACTIVOS!B34","v":0},null,null,{"$f":"ACTIVOS!C34","v":0},{"$f":"ACTIVOS!D34","v":"00:00:00"},{"$f":"ACTIVOS!E34","v":0},{"$f":"ACTIVOS!F34","v":0},{"$f":"ACTIVOS!G34","v":0},{"$f":"ACTIVOS!H34","v":0},0,{"$f":"ACTIVOS!I34","v":0},{"$f":"ACTIVOS!J34","v":0},{"$f":"ACTIVOS!K34","v":0},0,{"$f":"ACTIVOS!L34","v":0},{"$f":"ACTIVOS!M34","v":0},{"$f":"ACTIVOS!N34","v":0},0,{"$f":"ACTIVOS!O34","v":0},0]
[{"$f":"ACTIVOS!B35","v":0},null,null,{"$f":"ACTIVOS!C35","v":0},{"$f":"ACTIVOS!D35","v":"00:00:00"},{"$f":"ACTIVOS!E35","v":0},{"$f":"ACTIVOS!F35","v":0},{"$f":"ACTIVOS!G35","v":0},{"$f":"ACTIVOS!H35","v":0},0,{"$f":"ACTIVOS!I35","v":0},{"$f":"ACTIVOS!J35","v":0},{"$f":"ACTIVOS!K35","v":0},0,{"$f":"ACTIVOS!L35","v":0},{"$f":"ACTIVOS!M35","v":0},{"$f":"ACTIVOS!N35","v":0},0,{"$f":"ACTIVOS!O35","v":0},0]
[{"$f":"ACTIVOS!B36","v":0},null,null,{"$f":"ACTIVOS!C36","v":0},{"$f":"ACTIVOS!D36","v":"00:00:00"},{"$f":"ACTIVOS!E36","v":0},{"$f":"ACTIVOS!F36","v":0},{"$f":"ACTIVOS!G36","v":0},{"$f":"ACTIVOS!H36","v":0},0,{"$f":"ACTIVOS!I36","v":0},{"$f":"ACTIVOS!J36","v":0},{"$f":"ACTIVOS!K36","v":0},0,{"$f":"ACTIVOS!L36","v":0},{"$f":"ACTIVOS!M36","v":0},{"$f":"ACTIVOS!N36","v":0},0,{"$f":"ACTIVOS!O36","v":0},0]
[{"$f":"ACTIVOS!B37","v":0},null,null,{"$f":"ACTIVOS!C37","v":0},{"$f":"ACTIVOS!D37","v":"00:00:00"},{"$f":"ACTIVOS!E37","v":0},{"$f":"ACTIVOS!F37","v":0},{"$f":"ACTIVOS!G37","v":0},{"$f":"ACTIVOS!H37","v":0},0,{"$f":"ACTIVOS!I37","v":0},{"$f":"ACTIVOS!J37","v":0},{"$f":"ACTIVOS!K37","v":0},0,{"$f":"ACTIVOS!L37","v":0},{"$f":"ACTIVOS!M37","v":0},{"$f":"ACTIVOS!N37","v":0},0,{"$f":"ACTIVOS!O37","v":0},0]
[{"$f":"ACTIVOS!B38","v":0},null,null,{"$f":"ACTIVOS!C38","v":0},{"$f":"ACTIVOS!D38","v":"00:00:00"},{"$f":"ACTIVOS!E38","v":0},{"$f":"ACTIVOS!F38","v":0},{"$f":"ACTIVOS!G38","v":0},{"$f":"ACTIVOS!H38","v":0},0,{"$f":"ACTIVOS!I38","v":0},{"$f":"ACTIVOS!J38","v":0},{"$f":"ACTIVOS!K38","v":0},0,{"$f":"ACTIVOS!L38","v":0},{"$f":"ACTIVOS!M38","v":0},{"$f":"ACTIVOS!N38","v":0},0,{"$f":"ACTIVOS!O38","v":0},0]
[{"$f":"ACTIVOS!B39","v":0},null,null,{"$f":"ACTIVOS!C39","v":0},{"$f":"ACTIVOS!D39","v":"00:00:00"},{"$f":"ACTIVOS!E39","v":0},{"$f":"ACTIVOS!F39","v":0},{"$f":"ACTIVOS!G39","v":0},{"$f":"ACTIVOS!H39","v":0},{"$f":"ROUND($F98*G98*H98/12,2)","v":0},{"$f":"ACTIVOS!I39","v":0},{"$f":"ACTIVOS!J39","v":0},{"$f":"ACTIVOS!K39","v":0},{"$f":"ROUND($F98*K98*L98/12,2)","v":0},{"$f":"ACTIVOS!L39","v":0},{"$f":"ACTIVOS!M39","v":0},{"$f":"ACTIVOS!N39","v":0},{"$f":"ROUND($F98*O98*P98/12,2)","v":0},{"$f":"ACTIVOS!O39","v":0},{"$f":"J98+N98+R98","v":0}]
[{"$f":"ACTIVOS!B40","v":0},null,null,{"$f":"ACTIVOS!C40","v":0},{"$f":"ACTIVOS!D40","v":"00:00:00"},{"$f":"ACTIVOS!E40","v":0},{"$f":"ACTIVOS!F40","v":0},{"$f":"ACTIVOS!G40","v":0},{"$f":"ACTIVOS!H40","v":0},0,{"$f":"ACTIVOS!I40","v":0},{"$f":"ACTIVOS!J40","v":0},{"$f":"ACTIVOS!K40","v":0},0,{"$f":"ACTIVOS!L40","v":0},{"$f":"ACTIVOS!M40","v":0},{"$f":"ACTIVOS!N40","v":0},0,{"$f":"ACTIVOS!O40","v":0},0]
[{"$f":"ACTIVOS!B41","v":0},null,null,{"$f":"ACTIVOS!C41","v":0},{"$f":"ACTIVOS!D41","v":"00:00:00"},{"$f":"ACTIVOS!E41","v":0},{"$f":"ACTIVOS!F41","v":0},{"$f":"ACTIVOS!G41","v":0},{"$f":"ACTIVOS!H41","v":0},0,{"$f":"ACTIVOS!I41","v":0},{"$f":"ACTIVOS!J41","v":0},{"$f":"ACTIVOS!K41","v":0},0,{"$f":"ACTIVOS!L41","v":0},{"$f":"ACTIVOS!M41","v":0},{"$f":"ACTIVOS!N41","v":0},0,{"$f":"ACTIVOS!O41","v":0},0]
[{"$f":"ACTIVOS!B42","v":0},null,null,{"$f":"ACTIVOS!C42","v":0},{"$f":"ACTIVOS!D42","v":"00:00:00"},{"$f":"ACTIVOS!E42","v":0},{"$f":"ACTIVOS!F42","v":0},{"$f":"ACTIVOS!G42","v":0},{"$f":"ACTIVOS!H42","v":0},0,{"$f":"ACTIVOS!I42","v":0},{"$f":"ACTIVOS!J42","v":0},{"$f":"ACTIVOS!K42","v":0},0,{"$f":"ACTIVOS!L42","v":0},{"$f":"ACTIVOS!M42","v":0},{"$f":"ACTIVOS!N42","v":0},0,{"$f":"ACTIVOS!O42","v":0},0]
[{"$f":"ACTIVOS!B43","v":0},null,null,{"$f":"ACTIVOS!C43","v":0},{"$f":"ACTIVOS!D43","v":"00:00:00"},{"$f":"ACTIVOS!E43","v":0},{"$f":"ACTIVOS!F43","v":0},{"$f":"ACTIVOS!G43","v":0},{"$f":"ACTIVOS!H43","v":0},0,{"$f":"ACTIVOS!I43","v":0},{"$f":"ACTIVOS!J43","v":0},{"$f":"ACTIVOS!K43","v":0},0,{"$f":"ACTIVOS!L43","v":0},{"$f":"ACTIVOS!M43","v":0},{"$f":"ACTIVOS!N43","v":0},0,{"$f":"ACTIVOS!O43","v":0},0]
[{"$f":"ACTIVOS!B44","v":0},null,null,{"$f":"ACTIVOS!C44","v":0},{"$f":"ACTIVOS!D44","v":"00:00:00"},{"$f":"ACTIVOS!E44","v":0},{"$f":"ACTIVOS!F44","v":0},{"$f":"ACTIVOS!G44","v":0},{"$f":"ACTIVOS!H44","v":0},0,{"$f":"ACTIVOS!I44","v":0},{"$f":"ACTIVOS!J44","v":0},{"$f":"ACTIVOS!K44","v":0},0,{"$f":"ACTIVOS!L44","v":0},{"$f":"ACTIVOS!M44","v":0},{"$f":"ACTIVOS!N44","v":0},{"$f":"ROUND($F103*O103*P103/12,2)","v":0},{"$f":"ACTIVOS!O44","v":0},0]
[{"$f":"ACTIVOS!B45","v":0},null,null,{"$f":"ACTIVOS!C45","v":0},{"$f":"ACTIVOS!D45","v":"00:00:00"},{"$f":"ACTIVOS!E45","v":0},{"$f":"ACTIVOS!F45","v":0},{"$f":"ACTIVOS!G45","v":0},{"$f":"ACTIVOS!H45","v":0},0,{"$f":"ACTIVOS!I45","v":0},{"$f":"ACTIVOS!J45","v":0},{"$f":"ACTIVOS!K45","v":0},0,{"$f":"ACTIVOS!L45","v":0},{"$f":"ACTIVOS!M45","v":0},{"$f":"ACTIVOS!N45","v":0},0,{"$f":"ACTIVOS!O45","v":0},0]
[{"$f":"ACTIVOS!B46","v":0},null,null,{"$f":"ACTIVOS!C46","v":0},{"$f":"ACTIVOS!D46","v":"00:00:00"},{"$f":"ACTIVOS!E46","v":0},{"$f":"ACTIVOS!F46","v":0},{"$f":"ACTIVOS!G46","v":0},{"$f":"ACTIVOS!H46","v":0},0,{"$f":"ACTIVOS!I46","v":0},{"$f":"ACTIVOS!J46","v":0},{"$f":"ACTIVOS!K46","v":0},0,{"$f":"ACTIVOS!L46","v":0},{"$f":"ACTIVOS!M46","v":0},{"$f":"ACTIVOS!N46","v":0},0,{"$f":"ACTIVOS!O46","v":0},0]
[{"$f":"ACTIVOS!B47","v":0},null,null,{"$f":"ACTIVOS!C47","v":0},{"$f":"ACTIVOS!D47","v":"00:00:00"},{"$f":"ACTIVOS!E47","v":0},{"$f":"ACTIVOS!F47","v":0},{"$f":"ACTIVOS!G47","v":0},{"$f":"ACTIVOS!H47","v":0},0,{"$f":"ACTIVOS!I47","v":0},{"$f":"ACTIVOS!J47","v":0},{"$f":"ACTIVOS!K47","v":0},0,{"$f":"ACTIVOS!L47","v":0},{"$f":"ACTIVOS!M47","v":0},{"$f":"ACTIVOS!N47","v":0},0,{"$f":"ACTIVOS!O47","v":0},0]
[{"$f":"ACTIVOS!B48","v":0},null,null,{"$f":"ACTIVOS!C48","v":0},{"$f":"ACTIVOS!D48","v":"00:00:00"},{"$f":"ACTIVOS!E48","v":0},{"$f":"ACTIVOS!F48","v":0},{"$f":"ACTIVOS!G48","v":0},{"$f":"ACTIVOS!H48","v":0},0,{"$f":"ACTIVOS!I48","v":0},{"$f":"ACTIVOS!J48","v":0},{"$f":"ACTIVOS!K48","v":0},0,{"$f":"ACTIVOS!L48","v":0},{"$f":"ACTIVOS!M48","v":0},{"$f":"ACTIVOS!N48","v":0},0,{"$f":"ACTIVOS!O48","v":0},0]
[{"$f":"ACTIVOS!B49","v":0},null,null,{"$f":"ACTIVOS!C49","v":0},{"$f":"ACTIVOS!D49","v":"00:00:00"},{"$f":"ACTIVOS!E49","v":0},{"$f":"ACTIVOS!F49","v":0},{"$f":"ACTIVOS!G49","v":0},{"$f":"ACTIVOS!H49","v":0},0,{"$f":"ACTIVOS!I49","v":0},{"$f":"ACTIVOS!J49","v":0},{"$f":"ACTIVOS!K49","v":0},0,{"$f":"ACTIVOS!L49","v":0},{"$f":"ACTIVOS!M49","v":0},{"$f":"ACTIVOS!N49","v":0},0,{"$f":"ACTIVOS!O49","v":0},0]
[{"$f":"ACTIVOS!B50","v":0},null,null,{"$f":"ACTIVOS!C50","v":0},{"$f":"ACTIVOS!D50","v":"00:00:00"},{"$f":"ACTIVOS!E50","v":0},{"$f":"ACTIVOS!F50","v":0},{"$f":"ACTIVOS!G50","v":0},{"$f":"ACTIVOS!H50","v":0},0,{"$f":"ACTIVOS!I50","v":0},{"$f":"ACTIVOS!J50","v":0},{"$f":"ACTIVOS!K50","v":0},0,{"$f":"ACTIVOS!L50","v":0},{"$f":"ACTIVOS!M50","v":0},{"$f":"ACTIVOS!N50","v":0},0,{"$f":"ACTIVOS!O50","v":0},0]
[{"$f":"ACTIVOS!B51","v":0},null,null,{"$f":"ACTIVOS!C51","v":0},{"$f":"ACTIVOS!D51","v":"00:00:00"},{"$f":"ACTIVOS!E51","v":0},{"$f":"ACTIVOS!F51","v":0},{"$f":"ACTIVOS!G51","v":0},{"$f":"ACTIVOS!H51","v":0},0,{"$f":"ACTIVOS!I51","v":0},{"$f":"ACTIVOS!J51","v":0},{"$f":"ACTIVOS!K51","v":0},0,{"$f":"ACTIVOS!L51","v":0},{"$f":"ACTIVOS!M51","v":0},{"$f":"ACTIVOS!N51","v":0},0,{"$f":"ACTIVOS!O51","v":0},0]
[{"$f":"ACTIVOS!B52","v":0},null,null,{"$f":"ACTIVOS!C52","v":0},{"$f":"ACTIVOS!D52","v":"00:00:00"},{"$f":"ACTIVOS!E52","v":0},{"$f":"ACTIVOS!F52","v":0},{"$f":"ACTIVOS!G52","v":0},{"$f":"ACTIVOS!H52","v":0},0,{"$f":"ACTIVOS!I52","v":0},{"$f":"ACTIVOS!J52","v":0},{"$f":"ACTIVOS!K52","v":0},{"$f":"ROUND($F111*K111*L111/12,2)","v":0},{"$f":"ACTIVOS!L52","v":0},{"$f":"ACTIVOS!M52","v":0},{"$f":"ACTIVOS!N52","v":0},0,{"$f":"ACTIVOS!O52","v":0},0]
[{"$f":"ACTIVOS!B53","v":0},null,null,{"$f":"ACTIVOS!C53","v":0},{"$f":"ACTIVOS!D53","v":"00:00:00"},{"$f":"ACTIVOS!E53","v":0},{"$f":"ACTIVOS!F53","v":0},{"$f":"ACTIVOS!G53","v":0},{"$f":"ACTIVOS!H53","v":0},0,{"$f":"ACTIVOS!I53","v":0},{"$f":"ACTIVOS!J53","v":0},{"$f":"ACTIVOS!K53","v":0},0,{"$f":"ACTIVOS!L53","v":0},{"$f":"ACTIVOS!M53","v":0},{"$f":"ACTIVOS!N53","v":0},0,{"$f":"ACTIVOS!O53","v":0},0]
[{"$f":"ACTIVOS!B54","v":0},null,null,{"$f":"ACTIVOS!C54","v":0},{"$f":"ACTIVOS!D54","v":"00:00:00"},{"$f":"ACTIVOS!E54","v":0},{"$f":"ACTIVOS!F54","v":0},{"$f":"ACTIVOS!G54","v":0},{"$f":"ACTIVOS!H54","v":0},0,{"$f":"ACTIVOS!I54","v":0},{"$f":"ACTIVOS!J54","v":0},{"$f":"ACTIVOS!K54","v":0},0,{"$f":"ACTIVOS!L54","v":0},{"$f":"ACTIVOS!M54","v":0},{"$f":"ACTIVOS!N54","v":0},0,{"$f":"ACTIVOS!O54","v":0},0]
[{"$f":"ACTIVOS!B55","v":0},null,null,{"$f":"ACTIVOS!C55","v":0},{"$f":"ACTIVOS!D55","v":"00:00:00"},{"$f":"ACTIVOS!E55","v":0},{"$f":"ACTIVOS!F55","v":0},{"$f":"ACTIVOS!G55","v":0},{"$f":"ACTIVOS!H55","v":0},0,{"$f":"ACTIVOS!I55","v":0},{"$f":"ACTIVOS!J55","v":0},{"$f":"ACTIVOS!K55","v":0},0,{"$f":"ACTIVOS!L55","v":0},{"$f":"ACTIVOS!M55","v":0},{"$f":"ACTIVOS!N55","v":0},0,{"$f":"ACTIVOS!O55","v":0},0]
[{"$f":"ACTIVOS!B56","v":0},null,null,{"$f":"ACTIVOS!C56","v":0},{"$f":"ACTIVOS!D56","v":"00:00:00"},{"$f":"ACTIVOS!E56","v":0},{"$f":"ACTIVOS!F56","v":0},{"$f":"ACTIVOS!G56","v":0},{"$f":"ACTIVOS!H56","v":0},0,{"$f":"ACTIVOS!I56","v":0},{"$f":"ACTIVOS!J56","v":0},{"$f":"ACTIVOS!K56","v":0},0,{"$f":"ACTIVOS!L56","v":0},{"$f":"ACTIVOS!M56","v":0},{"$f":"ACTIVOS!N56","v":0},0,{"$f":"ACTIVOS!O56","v":0},0]
[{"$f":"ACTIVOS!B57","v":0},null,null,{"$f":"ACTIVOS!C57","v":0},{"$f":"ACTIVOS!D57","v":"00:00:00"},{"$f":"ACTIVOS!E57","v":0},{"$f":"ACTIVOS!F57","v":0},{"$f":"ACTIVOS!G57","v":0},{"$f":"ACTIVOS!H57","v":0},0,{"$f":"ACTIVOS!I57","v":0},{"$f":"ACTIVOS!J57","v":0},{"$f":"ACTIVOS!K57","v":0},0,{"$f":"ACTIVOS!L57","v":0},{"$f":"ACTIVOS!M57","v":0},{"$f":"ACTIVOS!N57","v":0},0,{"$f":"ACTIVOS!O57","v":0},0]
[{"$f":"ACTIVOS!B58","v":0},null,null,{"$f":"ACTIVOS!C58","v":0},{"$f":"ACTIVOS!D58","v":"00:00:00"},{"$f":"ACTIVOS!E58","v":0},{"$f":"ACTIVOS!F58","v":0},{"$f":"ACTIVOS!G58","v":0},{"$f":"ACTIVOS!H58","v":0},0,{"$f":"ACTIVOS!I58","v":0},{"$f":"ACTIVOS!J58","v":0},{"$f":"ACTIVOS!K58","v":0},0,{"$f":"ACTIVOS!L58","v":0},{"$f":"ACTIVOS!M58","v":0},{"$f":"ACTIVOS!N58","v":0},0,{"$f":"ACTIVOS!O58","v":0},0]
[{"$f":"ACTIVOS!B59","v":0},null,null,{"$f":"ACTIVOS!C59","v":0},{"$f":"ACTIVOS!D59","v":"00:00:00"},{"$f":"ACTIVOS!E59","v":0},{"$f":"ACTIVOS!F59","v":0},{"$f":"ACTIVOS!G59","v":0},{"$f":"ACTIVOS!H59","v":0},0,{"$f":"ACTIVOS!I59","v":0},{"$f":"ACTIVOS!J59","v":0},{"$f":"ACTIVOS!K59","v":0},0,{"$f":"ACTIVOS!L59","v":0},{"$f":"ACTIVOS!M59","v":0},{"$f":"ACTIVOS!N59","v":0},0,{"$f":"ACTIVOS!O59","v":0},0]
[{"$f":"ACTIVOS!B60","v":0},null,null,{"$f":"ACTIVOS!C60","v":0},{"$f":"ACTIVOS!D60","v":"00:00:00"},{"$f":"ACTIVOS!E60","v":0},{"$f":"ACTIVOS!F60","v":0},{"$f":"ACTIVOS!G60","v":0},{"$f":"ACTIVOS!H60","v":0},0,{"$f":"ACTIVOS!I60","v":0},{"$f":"ACTIVOS!J60","v":0},{"$f":"ACTIVOS!K60","v":0},0,{"$f":"ACTIVOS!L60","v":0},{"$f":"ACTIVOS!M60","v":0},{"$f":"ACTIVOS!N60","v":0},0,{"$f":"ACTIVOS!O60","v":0},0]
[{"$f":"ACTIVOS!B61","v":0},null,null,{"$f":"ACTIVOS!C61","v":0},{"$f":"ACTIVOS!D61","v":"00:00:00"},{"$f":"ACTIVOS!E61","v":0},{"$f":"ACTIVOS!F61","v":0},{"$f":"ACTIVOS!G61","v":0},{"$f":"ACTIVOS!H61","v":0},0,{"$f":"ACTIVOS!I61","v":0},{"$f":"ACTIVOS!J61","v":0},{"$f":"ACTIVOS!K61","v":0},0,{"$f":"ACTIVOS!L61","v":0},{"$f":"ACTIVOS!M61","v":0},{"$f":"ACTIVOS!N61","v":0},0,{"$f":"ACTIVOS!O61","v":0},0]
[{"$f":"ACTIVOS!B62","v":0},null,null,{"$f":"ACTIVOS!C62","v":0},{"$f":"ACTIVOS!D62","v":"00:00:00"},{"$f":"ACTIVOS!E62","v":0},{"$f":"ACTIVOS!F62","v":0},{"$f":"ACTIVOS!G62","v":0},{"$f":"ACTIVOS!H62","v":0},0,{"$f":"ACTIVOS!I62","v":0},{"$f":"ACTIVOS!J62","v":0},{"$f":"ACTIVOS!K62","v":0},0,{"$f":"ACTIVOS!L62","v":0},{"$f":"ACTIVOS!M62","v":0},{"$f":"ACTIVOS!N62","v":0},0,{"$f":"ACTIVOS!O62","v":0},0]
[{"$f":"ACTIVOS!B63","v":"TOTALES"},null,null,null,null,null,null,null,{"$f":"ACTIVOS!H63","v":0},{"$f":"SUM(J72:J121)","v":0},null,null,{"$f":"ACTIVOS!K63","v":0},{"$f":"SUM(N72:N121)","v":0},null,null,{"$f":"ACTIVOS!N63","v":0},{"$f":"SUM(R72:R121)","v":0},{"$f":"ACTIVOS!O63","v":0},0]
[]
[null,"VALORACIÓN DE PERSONAL"]
[]
["Resaltar las casillas modificadas en amarillo. Tiene formato condicional"]
["Para salto de línea dentro de la misma celda Alt+Intro. No usar el punto y coma.",null,null,null,null,null,null,null,null,"A la derecha se puede establecer el % de aceptación de horas, que minora  consecuentemente también los totales"]
[null,null,null,null,null,"JUSTIFICACIÓN DE LAS REDUCCIONES"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Nombre y apellidos",null,"Cargo","Función en el proyecto  (*)",null,"Hombre/Mujer (H/M)","Titulado universitario","Dedicado en exclusiva a I+D (Sí/No)","Coste hora (€/h.) **",null,null,"Horas de dedicación",null,null,null,null,"Presupuesto (€) = Coste hora x nº horas",null,null,"PRESUPUESTO TOTAL",null,null,"INSERTAR % HORAS ACEPTADAS"]
[null,null,null,null,null,null,null,null,"Periodo 1","Periodo 2","Periodo 3","Periodo 1","Periodo 2","Periodo 3","Solicitadas","Aceptadas","Periodo 1","Periodo 2","Periodo 3","Solicitado","Aceptado",null,"Periodo 1","Periodo 2","Periodo 3","OBSERVACIONES INTERNAS"]
[{"$f":"PERSONAL!C14","v":0},null,{"$f":"PERSONAL!E14","v":0},{"$f":"PERSONAL!F14","v":0},null,{"$f":"PERSONAL!H14","v":0},{"$f":"PERSONAL!I14","v":0},{"$f":"PERSONAL!J14","v":0},{"$f":"IF(PERSONAL!K14>40,40,PERSONAL!K14)","v":0},{"$f":"IF(PERSONAL!L14>40,40,PERSONAL!L14)","v":0},{"$f":"IF(PERSONAL!M14>40,40,PERSONAL!M14)","v":0},{"$f":"ROUND(PERSONAL!N14*W142,2)","v":0},{"$f":"ROUND(PERSONAL!O14*X142,2)","v":0},{"$f":"ROUND(PERSONAL!P14*Y142,2)","v":0},{"$f":"PERSONAL!Q14","v":0},{"$f":"SUM(L142:N142)","v":0},{"$f":"ROUND(I142*L142,2)","v":0},{"$f":"ROUND(J142*M142,2)","v":0},{"$f":"ROUND(K142*N142,2)","v":0},{"$f":"PERSONAL!U14","v":0},{"$f":"SUM(Q142:S142)","v":0},null,1,1,1]
[{"$f":"PERSONAL!C15","v":0},null,{"$f":"PERSONAL!E15","v":0},{"$f":"PERSONAL!F15","v":0},null,{"$f":"PERSONAL!H15","v":0},{"$f":"PERSONAL!I15","v":0},{"$f":"PERSONAL!J15","v":0},{"$f":"IF(PERSONAL!K15>40,40,PERSONAL!K15)","v":0},{"$f":"IF(PERSONAL!L15>40,40,PERSONAL!L15)","v":0},{"$f":"IF(PERSONAL!M15>40,40,PERSONAL!M15)","v":0},{"$f":"ROUND(PERSONAL!N15*W143,2)","v":0},{"$f":"ROUND(PERSONAL!O15*X143,2)","v":0},{"$f":"ROUND(PERSONAL!P15*Y143,2)","v":0},{"$f":"PERSONAL!Q15","v":0},0,{"$f":"ROUND(I143*L143,2)","v":0},{"$f":"ROUND(J143*M143,2)","v":0},{"$f":"ROUND(K143*N143,2)","v":0},{"$f":"PERSONAL!U15","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C16","v":0},null,{"$f":"PERSONAL!E16","v":0},{"$f":"PERSONAL!F16","v":0},null,{"$f":"PERSONAL!H16","v":0},{"$f":"PERSONAL!I16","v":0},{"$f":"PERSONAL!J16","v":0},{"$f":"IF(PERSONAL!K16>40,40,PERSONAL!K16)","v":0},{"$f":"IF(PERSONAL!L16>40,40,PERSONAL!L16)","v":0},{"$f":"IF(PERSONAL!M16>40,40,PERSONAL!M16)","v":0},{"$f":"ROUND(PERSONAL!N16*W144,2)","v":0},{"$f":"ROUND(PERSONAL!O16*X144,2)","v":0},{"$f":"ROUND(PERSONAL!P16*Y144,2)","v":0},{"$f":"PERSONAL!Q16","v":0},0,0,0,0,{"$f":"PERSONAL!U16","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C17","v":0},null,{"$f":"PERSONAL!E17","v":0},{"$f":"PERSONAL!F17","v":0},null,{"$f":"PERSONAL!H17","v":0},{"$f":"PERSONAL!I17","v":0},{"$f":"PERSONAL!J17","v":0},{"$f":"IF(PERSONAL!K17>40,40,PERSONAL!K17)","v":0},{"$f":"IF(PERSONAL!L17>40,40,PERSONAL!L17)","v":0},{"$f":"IF(PERSONAL!M17>40,40,PERSONAL!M17)","v":0},{"$f":"ROUND(PERSONAL!N17*W145,2)","v":0},{"$f":"ROUND(PERSONAL!O17*X145,2)","v":0},{"$f":"ROUND(PERSONAL!P17*Y145,2)","v":0},{"$f":"PERSONAL!Q17","v":0},0,0,0,0,{"$f":"PERSONAL!U17","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C18","v":0},null,{"$f":"PERSONAL!E18","v":0},{"$f":"PERSONAL!F18","v":0},null,{"$f":"PERSONAL!H18","v":0},{"$f":"PERSONAL!I18","v":0},{"$f":"PERSONAL!J18","v":0},{"$f":"IF(PERSONAL!K18>40,40,PERSONAL!K18)","v":0},{"$f":"IF(PERSONAL!L18>40,40,PERSONAL!L18)","v":0},{"$f":"IF(PERSONAL!M18>40,40,PERSONAL!M18)","v":0},{"$f":"ROUND(PERSONAL!N18*W146,2)","v":0},{"$f":"ROUND(PERSONAL!O18*X146,2)","v":0},{"$f":"ROUND(PERSONAL!P18*Y146,2)","v":0},{"$f":"PERSONAL!Q18","v":0},0,0,0,0,{"$f":"PERSONAL!U18","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C19","v":0},null,{"$f":"PERSONAL!E19","v":0},{"$f":"PERSONAL!F19","v":0},null,{"$f":"PERSONAL!H19","v":0},{"$f":"PERSONAL!I19","v":0},{"$f":"PERSONAL!J19","v":0},{"$f":"IF(PERSONAL!K19>40,40,PERSONAL!K19)","v":0},{"$f":"IF(PERSONAL!L19>40,40,PERSONAL!L19)","v":0},{"$f":"IF(PERSONAL!M19>40,40,PERSONAL!M19)","v":0},{"$f":"ROUND(PERSONAL!N19*W147,2)","v":0},{"$f":"ROUND(PERSONAL!O19*X147,2)","v":0},{"$f":"ROUND(PERSONAL!P19*Y147,2)","v":0},{"$f":"PERSONAL!Q19","v":0},0,0,0,0,{"$f":"PERSONAL!U19","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C20","v":0},null,{"$f":"PERSONAL!E20","v":0},{"$f":"PERSONAL!F20","v":0},null,{"$f":"PERSONAL!H20","v":0},{"$f":"PERSONAL!I20","v":0},{"$f":"PERSONAL!J20","v":0},{"$f":"IF(PERSONAL!K20>40,40,PERSONAL!K20)","v":0},{"$f":"IF(PERSONAL!L20>40,40,PERSONAL!L20)","v":0},{"$f":"IF(PERSONAL!M20>40,40,PERSONAL!M20)","v":0},{"$f":"ROUND(PERSONAL!N20*W148,2)","v":0},{"$f":"ROUND(PERSONAL!O20*X148,2)","v":0},{"$f":"ROUND(PERSONAL!P20*Y148,2)","v":0},{"$f":"PERSONAL!Q20","v":0},0,0,0,0,{"$f":"PERSONAL!U20","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C21","v":0},null,{"$f":"PERSONAL!E21","v":0},{"$f":"PERSONAL!F21","v":0},null,{"$f":"PERSONAL!H21","v":0},{"$f":"PERSONAL!I21","v":0},{"$f":"PERSONAL!J21","v":0},{"$f":"IF(PERSONAL!K21>40,40,PERSONAL!K21)","v":0},{"$f":"IF(PERSONAL!L21>40,40,PERSONAL!L21)","v":0},{"$f":"IF(PERSONAL!M21>40,40,PERSONAL!M21)","v":0},{"$f":"ROUND(PERSONAL!N21*W149,2)","v":0},{"$f":"ROUND(PERSONAL!O21*X149,2)","v":0},{"$f":"ROUND(PERSONAL!P21*Y149,2)","v":0},{"$f":"PERSONAL!Q21","v":0},0,0,0,0,{"$f":"PERSONAL!U21","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C22","v":0},null,{"$f":"PERSONAL!E22","v":0},{"$f":"PERSONAL!F22","v":0},null,{"$f":"PERSONAL!H22","v":0},{"$f":"PERSONAL!I22","v":0},{"$f":"PERSONAL!J22","v":0},{"$f":"IF(PERSONAL!K22>40,40,PERSONAL!K22)","v":0},{"$f":"IF(PERSONAL!L22>40,40,PERSONAL!L22)","v":0},{"$f":"IF(PERSONAL!M22>40,40,PERSONAL!M22)","v":0},{"$f":"ROUND(PERSONAL!N22*W150,2)","v":0},{"$f":"ROUND(PERSONAL!O22*X150,2)","v":0},{"$f":"ROUND(PERSONAL!P22*Y150,2)","v":0},{"$f":"PERSONAL!Q22","v":0},0,0,0,0,{"$f":"PERSONAL!U22","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C23","v":0},null,{"$f":"PERSONAL!E23","v":0},{"$f":"PERSONAL!F23","v":0},null,{"$f":"PERSONAL!H23","v":0},{"$f":"PERSONAL!I23","v":0},{"$f":"PERSONAL!J23","v":0},{"$f":"IF(PERSONAL!K23>40,40,PERSONAL!K23)","v":0},{"$f":"IF(PERSONAL!L23>40,40,PERSONAL!L23)","v":0},{"$f":"IF(PERSONAL!M23>40,40,PERSONAL!M23)","v":0},{"$f":"ROUND(PERSONAL!N23*W151,2)","v":0},{"$f":"ROUND(PERSONAL!O23*X151,2)","v":0},{"$f":"ROUND(PERSONAL!P23*Y151,2)","v":0},{"$f":"PERSONAL!Q23","v":0},0,0,0,0,{"$f":"PERSONAL!U23","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C24","v":0},null,{"$f":"PERSONAL!E24","v":0},{"$f":"PERSONAL!F24","v":0},null,{"$f":"PERSONAL!H24","v":0},{"$f":"PERSONAL!I24","v":0},{"$f":"PERSONAL!J24","v":0},{"$f":"IF(PERSONAL!K24>40,40,PERSONAL!K24)","v":0},{"$f":"IF(PERSONAL!L24>40,40,PERSONAL!L24)","v":0},{"$f":"IF(PERSONAL!M24>40,40,PERSONAL!M24)","v":0},{"$f":"ROUND(PERSONAL!N24*W152,2)","v":0},{"$f":"ROUND(PERSONAL!O24*X152,2)","v":0},{"$f":"ROUND(PERSONAL!P24*Y152,2)","v":0},{"$f":"PERSONAL!Q24","v":0},0,0,0,0,{"$f":"PERSONAL!U24","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C25","v":0},null,{"$f":"PERSONAL!E25","v":0},{"$f":"PERSONAL!F25","v":0},null,{"$f":"PERSONAL!H25","v":0},{"$f":"PERSONAL!I25","v":0},{"$f":"PERSONAL!J25","v":0},{"$f":"IF(PERSONAL!K25>40,40,PERSONAL!K25)","v":0},{"$f":"IF(PERSONAL!L25>40,40,PERSONAL!L25)","v":0},{"$f":"IF(PERSONAL!M25>40,40,PERSONAL!M25)","v":0},{"$f":"ROUND(PERSONAL!N25*W153,2)","v":0},{"$f":"ROUND(PERSONAL!O25*X153,2)","v":0},{"$f":"ROUND(PERSONAL!P25*Y153,2)","v":0},{"$f":"PERSONAL!Q25","v":0},0,0,0,0,{"$f":"PERSONAL!U25","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C26","v":0},null,{"$f":"PERSONAL!E26","v":0},{"$f":"PERSONAL!F26","v":0},null,{"$f":"PERSONAL!H26","v":0},{"$f":"PERSONAL!I26","v":0},{"$f":"PERSONAL!J26","v":0},{"$f":"IF(PERSONAL!K26>40,40,PERSONAL!K26)","v":0},{"$f":"IF(PERSONAL!L26>40,40,PERSONAL!L26)","v":0},{"$f":"IF(PERSONAL!M26>40,40,PERSONAL!M26)","v":0},{"$f":"ROUND(PERSONAL!N26*W154,2)","v":0},{"$f":"ROUND(PERSONAL!O26*X154,2)","v":0},{"$f":"ROUND(PERSONAL!P26*Y154,2)","v":0},{"$f":"PERSONAL!Q26","v":0},0,0,0,0,{"$f":"PERSONAL!U26","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C27","v":0},null,{"$f":"PERSONAL!E27","v":0},{"$f":"PERSONAL!F27","v":0},null,{"$f":"PERSONAL!H27","v":0},{"$f":"PERSONAL!I27","v":0},{"$f":"PERSONAL!J27","v":0},{"$f":"IF(PERSONAL!K27>40,40,PERSONAL!K27)","v":0},{"$f":"IF(PERSONAL!L27>40,40,PERSONAL!L27)","v":0},{"$f":"IF(PERSONAL!M27>40,40,PERSONAL!M27)","v":0},{"$f":"ROUND(PERSONAL!N27*W155,2)","v":0},{"$f":"ROUND(PERSONAL!O27*X155,2)","v":0},{"$f":"ROUND(PERSONAL!P27*Y155,2)","v":0},{"$f":"PERSONAL!Q27","v":0},0,0,0,0,{"$f":"PERSONAL!U27","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C28","v":0},null,{"$f":"PERSONAL!E28","v":0},{"$f":"PERSONAL!F28","v":0},null,{"$f":"PERSONAL!H28","v":0},{"$f":"PERSONAL!I28","v":0},{"$f":"PERSONAL!J28","v":0},{"$f":"IF(PERSONAL!K28>40,40,PERSONAL!K28)","v":0},{"$f":"IF(PERSONAL!L28>40,40,PERSONAL!L28)","v":0},{"$f":"IF(PERSONAL!M28>40,40,PERSONAL!M28)","v":0},{"$f":"ROUND(PERSONAL!N28*W156,2)","v":0},{"$f":"ROUND(PERSONAL!O28*X156,2)","v":0},{"$f":"ROUND(PERSONAL!P28*Y156,2)","v":0},{"$f":"PERSONAL!Q28","v":0},0,0,0,0,{"$f":"PERSONAL!U28","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C29","v":0},null,{"$f":"PERSONAL!E29","v":0},{"$f":"PERSONAL!F29","v":0},null,{"$f":"PERSONAL!H29","v":0},{"$f":"PERSONAL!I29","v":0},{"$f":"PERSONAL!J29","v":0},{"$f":"IF(PERSONAL!K29>40,40,PERSONAL!K29)","v":0},{"$f":"IF(PERSONAL!L29>40,40,PERSONAL!L29)","v":0},{"$f":"IF(PERSONAL!M29>40,40,PERSONAL!M29)","v":0},{"$f":"ROUND(PERSONAL!N29*W157,2)","v":0},{"$f":"ROUND(PERSONAL!O29*X157,2)","v":0},{"$f":"ROUND(PERSONAL!P29*Y157,2)","v":0},{"$f":"PERSONAL!Q29","v":0},0,0,0,0,{"$f":"PERSONAL!U29","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C30","v":0},null,{"$f":"PERSONAL!E30","v":0},{"$f":"PERSONAL!F30","v":0},null,{"$f":"PERSONAL!H30","v":0},{"$f":"PERSONAL!I30","v":0},{"$f":"PERSONAL!J30","v":0},{"$f":"IF(PERSONAL!K30>40,40,PERSONAL!K30)","v":0},{"$f":"IF(PERSONAL!L30>40,40,PERSONAL!L30)","v":0},{"$f":"IF(PERSONAL!M30>40,40,PERSONAL!M30)","v":0},{"$f":"ROUND(PERSONAL!N30*W158,2)","v":0},{"$f":"ROUND(PERSONAL!O30*X158,2)","v":0},{"$f":"ROUND(PERSONAL!P30*Y158,2)","v":0},{"$f":"PERSONAL!Q30","v":0},0,0,0,0,{"$f":"PERSONAL!U30","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C31","v":0},null,{"$f":"PERSONAL!E31","v":0},{"$f":"PERSONAL!F31","v":0},null,{"$f":"PERSONAL!H31","v":0},{"$f":"PERSONAL!I31","v":0},{"$f":"PERSONAL!J31","v":0},{"$f":"IF(PERSONAL!K31>40,40,PERSONAL!K31)","v":0},{"$f":"IF(PERSONAL!L31>40,40,PERSONAL!L31)","v":0},{"$f":"IF(PERSONAL!M31>40,40,PERSONAL!M31)","v":0},{"$f":"ROUND(PERSONAL!N31*W159,2)","v":0},{"$f":"ROUND(PERSONAL!O31*X159,2)","v":0},{"$f":"ROUND(PERSONAL!P31*Y159,2)","v":0},{"$f":"PERSONAL!Q31","v":0},0,0,0,0,{"$f":"PERSONAL!U31","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C32","v":0},null,{"$f":"PERSONAL!E32","v":0},{"$f":"PERSONAL!F32","v":0},null,{"$f":"PERSONAL!H32","v":0},{"$f":"PERSONAL!I32","v":0},{"$f":"PERSONAL!J32","v":0},{"$f":"IF(PERSONAL!K32>40,40,PERSONAL!K32)","v":0},{"$f":"IF(PERSONAL!L32>40,40,PERSONAL!L32)","v":0},{"$f":"IF(PERSONAL!M32>40,40,PERSONAL!M32)","v":0},{"$f":"ROUND(PERSONAL!N32*W160,2)","v":0},{"$f":"ROUND(PERSONAL!O32*X160,2)","v":0},{"$f":"ROUND(PERSONAL!P32*Y160,2)","v":0},{"$f":"PERSONAL!Q32","v":0},0,0,0,0,{"$f":"PERSONAL!U32","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C33","v":0},null,{"$f":"PERSONAL!E33","v":0},{"$f":"PERSONAL!F33","v":0},null,{"$f":"PERSONAL!H33","v":0},{"$f":"PERSONAL!I33","v":0},{"$f":"PERSONAL!J33","v":0},{"$f":"IF(PERSONAL!K33>40,40,PERSONAL!K33)","v":0},{"$f":"IF(PERSONAL!L33>40,40,PERSONAL!L33)","v":0},{"$f":"IF(PERSONAL!M33>40,40,PERSONAL!M33)","v":0},{"$f":"ROUND(PERSONAL!N33*W161,2)","v":0},{"$f":"ROUND(PERSONAL!O33*X161,2)","v":0},{"$f":"ROUND(PERSONAL!P33*Y161,2)","v":0},{"$f":"PERSONAL!Q33","v":0},0,0,0,0,{"$f":"PERSONAL!U33","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C34","v":0},null,{"$f":"PERSONAL!E34","v":0},{"$f":"PERSONAL!F34","v":0},null,{"$f":"PERSONAL!H34","v":0},{"$f":"PERSONAL!I34","v":0},{"$f":"PERSONAL!J34","v":0},{"$f":"IF(PERSONAL!K34>40,40,PERSONAL!K34)","v":0},{"$f":"IF(PERSONAL!L34>40,40,PERSONAL!L34)","v":0},{"$f":"IF(PERSONAL!M34>40,40,PERSONAL!M34)","v":0},{"$f":"ROUND(PERSONAL!N34*W162,2)","v":0},{"$f":"ROUND(PERSONAL!O34*X162,2)","v":0},{"$f":"ROUND(PERSONAL!P34*Y162,2)","v":0},{"$f":"PERSONAL!Q34","v":0},0,0,0,0,{"$f":"PERSONAL!U34","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C35","v":0},null,{"$f":"PERSONAL!E35","v":0},{"$f":"PERSONAL!F35","v":0},null,{"$f":"PERSONAL!H35","v":0},{"$f":"PERSONAL!I35","v":0},{"$f":"PERSONAL!J35","v":0},{"$f":"IF(PERSONAL!K35>40,40,PERSONAL!K35)","v":0},{"$f":"IF(PERSONAL!L35>40,40,PERSONAL!L35)","v":0},{"$f":"IF(PERSONAL!M35>40,40,PERSONAL!M35)","v":0},{"$f":"ROUND(PERSONAL!N35*W163,2)","v":0},{"$f":"ROUND(PERSONAL!O35*X163,2)","v":0},{"$f":"ROUND(PERSONAL!P35*Y163,2)","v":0},{"$f":"PERSONAL!Q35","v":0},0,0,0,0,{"$f":"PERSONAL!U35","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C36","v":0},null,{"$f":"PERSONAL!E36","v":0},{"$f":"PERSONAL!F36","v":0},null,{"$f":"PERSONAL!H36","v":0},{"$f":"PERSONAL!I36","v":0},{"$f":"PERSONAL!J36","v":0},{"$f":"IF(PERSONAL!K36>40,40,PERSONAL!K36)","v":0},{"$f":"IF(PERSONAL!L36>40,40,PERSONAL!L36)","v":0},{"$f":"IF(PERSONAL!M36>40,40,PERSONAL!M36)","v":0},{"$f":"ROUND(PERSONAL!N36*W164,2)","v":0},{"$f":"ROUND(PERSONAL!O36*X164,2)","v":0},{"$f":"ROUND(PERSONAL!P36*Y164,2)","v":0},{"$f":"PERSONAL!Q36","v":0},0,0,0,0,{"$f":"PERSONAL!U36","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C37","v":0},null,{"$f":"PERSONAL!E37","v":0},{"$f":"PERSONAL!F37","v":0},null,{"$f":"PERSONAL!H37","v":0},{"$f":"PERSONAL!I37","v":0},{"$f":"PERSONAL!J37","v":0},{"$f":"IF(PERSONAL!K37>40,40,PERSONAL!K37)","v":0},{"$f":"IF(PERSONAL!L37>40,40,PERSONAL!L37)","v":0},{"$f":"IF(PERSONAL!M37>40,40,PERSONAL!M37)","v":0},{"$f":"ROUND(PERSONAL!N37*W165,2)","v":0},{"$f":"ROUND(PERSONAL!O37*X165,2)","v":0},{"$f":"ROUND(PERSONAL!P37*Y165,2)","v":0},{"$f":"PERSONAL!Q37","v":0},0,0,0,0,{"$f":"PERSONAL!U37","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C38","v":0},null,{"$f":"PERSONAL!E38","v":0},{"$f":"PERSONAL!F38","v":0},null,{"$f":"PERSONAL!H38","v":0},{"$f":"PERSONAL!I38","v":0},{"$f":"PERSONAL!J38","v":0},{"$f":"IF(PERSONAL!K38>40,40,PERSONAL!K38)","v":0},{"$f":"IF(PERSONAL!L38>40,40,PERSONAL!L38)","v":0},{"$f":"IF(PERSONAL!M38>40,40,PERSONAL!M38)","v":0},{"$f":"ROUND(PERSONAL!N38*W166,2)","v":0},{"$f":"ROUND(PERSONAL!O38*X166,2)","v":0},{"$f":"ROUND(PERSONAL!P38*Y166,2)","v":0},{"$f":"PERSONAL!Q38","v":0},0,0,0,0,{"$f":"PERSONAL!U38","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C39","v":0},null,{"$f":"PERSONAL!E39","v":0},{"$f":"PERSONAL!F39","v":0},null,{"$f":"PERSONAL!H39","v":0},{"$f":"PERSONAL!I39","v":0},{"$f":"PERSONAL!J39","v":0},{"$f":"IF(PERSONAL!K39>40,40,PERSONAL!K39)","v":0},{"$f":"IF(PERSONAL!L39>40,40,PERSONAL!L39)","v":0},{"$f":"IF(PERSONAL!M39>40,40,PERSONAL!M39)","v":0},{"$f":"ROUND(PERSONAL!N39*W167,2)","v":0},{"$f":"ROUND(PERSONAL!O39*X167,2)","v":0},{"$f":"ROUND(PERSONAL!P39*Y167,2)","v":0},{"$f":"PERSONAL!Q39","v":0},0,0,0,0,{"$f":"PERSONAL!U39","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C40","v":0},null,{"$f":"PERSONAL!E40","v":0},{"$f":"PERSONAL!F40","v":0},null,{"$f":"PERSONAL!H40","v":0},{"$f":"PERSONAL!I40","v":0},{"$f":"PERSONAL!J40","v":0},{"$f":"IF(PERSONAL!K40>40,40,PERSONAL!K40)","v":0},{"$f":"IF(PERSONAL!L40>40,40,PERSONAL!L40)","v":0},{"$f":"IF(PERSONAL!M40>40,40,PERSONAL!M40)","v":0},{"$f":"ROUND(PERSONAL!N40*W168,2)","v":0},{"$f":"ROUND(PERSONAL!O40*X168,2)","v":0},{"$f":"ROUND(PERSONAL!P40*Y168,2)","v":0},{"$f":"PERSONAL!Q40","v":0},0,0,0,0,{"$f":"PERSONAL!U40","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C41","v":0},null,{"$f":"PERSONAL!E41","v":0},{"$f":"PERSONAL!F41","v":0},null,{"$f":"PERSONAL!H41","v":0},{"$f":"PERSONAL!I41","v":0},{"$f":"PERSONAL!J41","v":0},{"$f":"IF(PERSONAL!K41>40,40,PERSONAL!K41)","v":0},{"$f":"IF(PERSONAL!L41>40,40,PERSONAL!L41)","v":0},{"$f":"IF(PERSONAL!M41>40,40,PERSONAL!M41)","v":0},{"$f":"ROUND(PERSONAL!N41*W169,2)","v":0},{"$f":"ROUND(PERSONAL!O41*X169,2)","v":0},{"$f":"ROUND(PERSONAL!P41*Y169,2)","v":0},{"$f":"PERSONAL!Q41","v":0},0,0,0,0,{"$f":"PERSONAL!U41","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C42","v":0},null,{"$f":"PERSONAL!E42","v":0},{"$f":"PERSONAL!F42","v":0},null,{"$f":"PERSONAL!H42","v":0},{"$f":"PERSONAL!I42","v":0},{"$f":"PERSONAL!J42","v":0},{"$f":"IF(PERSONAL!K42>40,40,PERSONAL!K42)","v":0},{"$f":"IF(PERSONAL!L42>40,40,PERSONAL!L42)","v":0},{"$f":"IF(PERSONAL!M42>40,40,PERSONAL!M42)","v":0},{"$f":"ROUND(PERSONAL!N42*W170,2)","v":0},{"$f":"ROUND(PERSONAL!O42*X170,2)","v":0},{"$f":"ROUND(PERSONAL!P42*Y170,2)","v":0},{"$f":"PERSONAL!Q42","v":0},0,0,0,0,{"$f":"PERSONAL!U42","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C43","v":0},null,{"$f":"PERSONAL!E43","v":0},{"$f":"PERSONAL!F43","v":0},null,{"$f":"PERSONAL!H43","v":0},{"$f":"PERSONAL!I43","v":0},{"$f":"PERSONAL!J43","v":0},{"$f":"IF(PERSONAL!K43>40,40,PERSONAL!K43)","v":0},{"$f":"IF(PERSONAL!L43>40,40,PERSONAL!L43)","v":0},{"$f":"IF(PERSONAL!M43>40,40,PERSONAL!M43)","v":0},{"$f":"ROUND(PERSONAL!N43*W171,2)","v":0},{"$f":"ROUND(PERSONAL!O43*X171,2)","v":0},{"$f":"ROUND(PERSONAL!P43*Y171,2)","v":0},{"$f":"PERSONAL!Q43","v":0},0,0,0,0,{"$f":"PERSONAL!U43","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C44","v":0},null,{"$f":"PERSONAL!E44","v":0},{"$f":"PERSONAL!F44","v":0},null,{"$f":"PERSONAL!H44","v":0},{"$f":"PERSONAL!I44","v":0},{"$f":"PERSONAL!J44","v":0},{"$f":"IF(PERSONAL!K44>40,40,PERSONAL!K44)","v":0},{"$f":"IF(PERSONAL!L44>40,40,PERSONAL!L44)","v":0},{"$f":"IF(PERSONAL!M44>40,40,PERSONAL!M44)","v":0},{"$f":"ROUND(PERSONAL!N44*W172,2)","v":0},{"$f":"ROUND(PERSONAL!O44*X172,2)","v":0},{"$f":"ROUND(PERSONAL!P44*Y172,2)","v":0},{"$f":"PERSONAL!Q44","v":0},0,0,0,0,{"$f":"PERSONAL!U44","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C45","v":0},null,{"$f":"PERSONAL!E45","v":0},{"$f":"PERSONAL!F45","v":0},null,{"$f":"PERSONAL!H45","v":0},{"$f":"PERSONAL!I45","v":0},{"$f":"PERSONAL!J45","v":0},{"$f":"IF(PERSONAL!K45>40,40,PERSONAL!K45)","v":0},{"$f":"IF(PERSONAL!L45>40,40,PERSONAL!L45)","v":0},{"$f":"IF(PERSONAL!M45>40,40,PERSONAL!M45)","v":0},{"$f":"ROUND(PERSONAL!N45*W173,2)","v":0},{"$f":"ROUND(PERSONAL!O45*X173,2)","v":0},{"$f":"ROUND(PERSONAL!P45*Y173,2)","v":0},{"$f":"PERSONAL!Q45","v":0},0,0,0,0,{"$f":"PERSONAL!U45","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C46","v":0},null,{"$f":"PERSONAL!E46","v":0},{"$f":"PERSONAL!F46","v":0},null,{"$f":"PERSONAL!H46","v":0},{"$f":"PERSONAL!I46","v":0},{"$f":"PERSONAL!J46","v":0},{"$f":"IF(PERSONAL!K46>40,40,PERSONAL!K46)","v":0},{"$f":"IF(PERSONAL!L46>40,40,PERSONAL!L46)","v":0},{"$f":"IF(PERSONAL!M46>40,40,PERSONAL!M46)","v":0},{"$f":"ROUND(PERSONAL!N46*W174,2)","v":0},{"$f":"ROUND(PERSONAL!O46*X174,2)","v":0},{"$f":"ROUND(PERSONAL!P46*Y174,2)","v":0},{"$f":"PERSONAL!Q46","v":0},{"$f":"SUM(L174:N174)","v":0},0,0,0,{"$f":"PERSONAL!U46","v":0},{"$f":"SUM(Q174:S174)","v":0},null,1,1,1]
[{"$f":"PERSONAL!C47","v":0},null,{"$f":"PERSONAL!E47","v":0},{"$f":"PERSONAL!F47","v":0},null,{"$f":"PERSONAL!H47","v":0},{"$f":"PERSONAL!I47","v":0},{"$f":"PERSONAL!J47","v":0},{"$f":"IF(PERSONAL!K47>40,40,PERSONAL!K47)","v":0},{"$f":"IF(PERSONAL!L47>40,40,PERSONAL!L47)","v":0},{"$f":"IF(PERSONAL!M47>40,40,PERSONAL!M47)","v":0},{"$f":"ROUND(PERSONAL!N47*W175,2)","v":0},{"$f":"ROUND(PERSONAL!O47*X175,2)","v":0},{"$f":"ROUND(PERSONAL!P47*Y175,2)","v":0},{"$f":"PERSONAL!Q47","v":0},0,{"$f":"ROUND(I175*L175,2)","v":0},0,{"$f":"ROUND(K175*N175,2)","v":0},{"$f":"PERSONAL!U47","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C48","v":0},null,{"$f":"PERSONAL!E48","v":0},{"$f":"PERSONAL!F48","v":0},null,{"$f":"PERSONAL!H48","v":0},{"$f":"PERSONAL!I48","v":0},{"$f":"PERSONAL!J48","v":0},{"$f":"IF(PERSONAL!K48>40,40,PERSONAL!K48)","v":0},{"$f":"IF(PERSONAL!L48>40,40,PERSONAL!L48)","v":0},{"$f":"IF(PERSONAL!M48>40,40,PERSONAL!M48)","v":0},{"$f":"ROUND(PERSONAL!N48*W176,2)","v":0},{"$f":"ROUND(PERSONAL!O48*X176,2)","v":0},{"$f":"ROUND(PERSONAL!P48*Y176,2)","v":0},{"$f":"PERSONAL!Q48","v":0},0,0,0,0,{"$f":"PERSONAL!U48","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C49","v":0},null,{"$f":"PERSONAL!E49","v":0},{"$f":"PERSONAL!F49","v":0},null,{"$f":"PERSONAL!H49","v":0},{"$f":"PERSONAL!I49","v":0},{"$f":"PERSONAL!J49","v":0},{"$f":"IF(PERSONAL!K49>40,40,PERSONAL!K49)","v":0},{"$f":"IF(PERSONAL!L49>40,40,PERSONAL!L49)","v":0},{"$f":"IF(PERSONAL!M49>40,40,PERSONAL!M49)","v":0},{"$f":"ROUND(PERSONAL!N49*W177,2)","v":0},{"$f":"ROUND(PERSONAL!O49*X177,2)","v":0},{"$f":"ROUND(PERSONAL!P49*Y177,2)","v":0},{"$f":"PERSONAL!Q49","v":0},0,0,0,0,{"$f":"PERSONAL!U49","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C50","v":0},null,{"$f":"PERSONAL!E50","v":0},{"$f":"PERSONAL!F50","v":0},null,{"$f":"PERSONAL!H50","v":0},{"$f":"PERSONAL!I50","v":0},{"$f":"PERSONAL!J50","v":0},{"$f":"IF(PERSONAL!K50>40,40,PERSONAL!K50)","v":0},{"$f":"IF(PERSONAL!L50>40,40,PERSONAL!L50)","v":0},{"$f":"IF(PERSONAL!M50>40,40,PERSONAL!M50)","v":0},{"$f":"ROUND(PERSONAL!N50*W178,2)","v":0},{"$f":"ROUND(PERSONAL!O50*X178,2)","v":0},{"$f":"ROUND(PERSONAL!P50*Y178,2)","v":0},{"$f":"PERSONAL!Q50","v":0},0,0,0,0,{"$f":"PERSONAL!U50","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C51","v":0},null,{"$f":"PERSONAL!E51","v":0},{"$f":"PERSONAL!F51","v":0},null,{"$f":"PERSONAL!H51","v":0},{"$f":"PERSONAL!I51","v":0},{"$f":"PERSONAL!J51","v":0},{"$f":"IF(PERSONAL!K51>40,40,PERSONAL!K51)","v":0},{"$f":"IF(PERSONAL!L51>40,40,PERSONAL!L51)","v":0},{"$f":"IF(PERSONAL!M51>40,40,PERSONAL!M51)","v":0},{"$f":"ROUND(PERSONAL!N51*W179,2)","v":0},{"$f":"ROUND(PERSONAL!O51*X179,2)","v":0},{"$f":"ROUND(PERSONAL!P51*Y179,2)","v":0},{"$f":"PERSONAL!Q51","v":0},0,0,0,0,{"$f":"PERSONAL!U51","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C52","v":0},null,{"$f":"PERSONAL!E52","v":0},{"$f":"PERSONAL!F52","v":0},null,{"$f":"PERSONAL!H52","v":0},{"$f":"PERSONAL!I52","v":0},{"$f":"PERSONAL!J52","v":0},{"$f":"IF(PERSONAL!K52>40,40,PERSONAL!K52)","v":0},{"$f":"IF(PERSONAL!L52>40,40,PERSONAL!L52)","v":0},{"$f":"IF(PERSONAL!M52>40,40,PERSONAL!M52)","v":0},{"$f":"ROUND(PERSONAL!N52*W180,2)","v":0},{"$f":"ROUND(PERSONAL!O52*X180,2)","v":0},{"$f":"ROUND(PERSONAL!P52*Y180,2)","v":0},{"$f":"PERSONAL!Q52","v":0},0,0,0,0,{"$f":"PERSONAL!U52","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C53","v":0},null,{"$f":"PERSONAL!E53","v":0},{"$f":"PERSONAL!F53","v":0},null,{"$f":"PERSONAL!H53","v":0},{"$f":"PERSONAL!I53","v":0},{"$f":"PERSONAL!J53","v":0},{"$f":"IF(PERSONAL!K53>40,40,PERSONAL!K53)","v":0},{"$f":"IF(PERSONAL!L53>40,40,PERSONAL!L53)","v":0},{"$f":"IF(PERSONAL!M53>40,40,PERSONAL!M53)","v":0},{"$f":"ROUND(PERSONAL!N53*W181,2)","v":0},{"$f":"ROUND(PERSONAL!O53*X181,2)","v":0},{"$f":"ROUND(PERSONAL!P53*Y181,2)","v":0},{"$f":"PERSONAL!Q53","v":0},0,0,0,0,{"$f":"PERSONAL!U53","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C54","v":0},null,{"$f":"PERSONAL!E54","v":0},{"$f":"PERSONAL!F54","v":0},null,{"$f":"PERSONAL!H54","v":0},{"$f":"PERSONAL!I54","v":0},{"$f":"PERSONAL!J54","v":0},{"$f":"IF(PERSONAL!K54>40,40,PERSONAL!K54)","v":0},{"$f":"IF(PERSONAL!L54>40,40,PERSONAL!L54)","v":0},{"$f":"IF(PERSONAL!M54>40,40,PERSONAL!M54)","v":0},{"$f":"ROUND(PERSONAL!N54*W182,2)","v":0},{"$f":"ROUND(PERSONAL!O54*X182,2)","v":0},{"$f":"ROUND(PERSONAL!P54*Y182,2)","v":0},{"$f":"PERSONAL!Q54","v":0},0,0,0,0,{"$f":"PERSONAL!U54","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C55","v":0},null,{"$f":"PERSONAL!E55","v":0},{"$f":"PERSONAL!F55","v":0},null,{"$f":"PERSONAL!H55","v":0},{"$f":"PERSONAL!I55","v":0},{"$f":"PERSONAL!J55","v":0},{"$f":"IF(PERSONAL!K55>40,40,PERSONAL!K55)","v":0},{"$f":"IF(PERSONAL!L55>40,40,PERSONAL!L55)","v":0},{"$f":"IF(PERSONAL!M55>40,40,PERSONAL!M55)","v":0},{"$f":"ROUND(PERSONAL!N55*W183,2)","v":0},{"$f":"ROUND(PERSONAL!O55*X183,2)","v":0},{"$f":"ROUND(PERSONAL!P55*Y183,2)","v":0},{"$f":"PERSONAL!Q55","v":0},0,0,0,0,{"$f":"PERSONAL!U55","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C56","v":0},null,{"$f":"PERSONAL!E56","v":0},{"$f":"PERSONAL!F56","v":0},null,{"$f":"PERSONAL!H56","v":0},{"$f":"PERSONAL!I56","v":0},{"$f":"PERSONAL!J56","v":0},{"$f":"IF(PERSONAL!K56>40,40,PERSONAL!K56)","v":0},{"$f":"IF(PERSONAL!L56>40,40,PERSONAL!L56)","v":0},{"$f":"IF(PERSONAL!M56>40,40,PERSONAL!M56)","v":0},{"$f":"ROUND(PERSONAL!N56*W184,2)","v":0},{"$f":"ROUND(PERSONAL!O56*X184,2)","v":0},{"$f":"ROUND(PERSONAL!P56*Y184,2)","v":0},{"$f":"PERSONAL!Q56","v":0},0,0,0,0,{"$f":"PERSONAL!U56","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C57","v":0},null,{"$f":"PERSONAL!E57","v":0},{"$f":"PERSONAL!F57","v":0},null,{"$f":"PERSONAL!H57","v":0},{"$f":"PERSONAL!I57","v":0},{"$f":"PERSONAL!J57","v":0},{"$f":"IF(PERSONAL!K57>40,40,PERSONAL!K57)","v":0},{"$f":"IF(PERSONAL!L57>40,40,PERSONAL!L57)","v":0},{"$f":"IF(PERSONAL!M57>40,40,PERSONAL!M57)","v":0},{"$f":"ROUND(PERSONAL!N57*W185,2)","v":0},{"$f":"ROUND(PERSONAL!O57*X185,2)","v":0},{"$f":"ROUND(PERSONAL!P57*Y185,2)","v":0},{"$f":"PERSONAL!Q57","v":0},0,0,0,0,{"$f":"PERSONAL!U57","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C58","v":0},null,{"$f":"PERSONAL!E58","v":0},{"$f":"PERSONAL!F58","v":0},null,{"$f":"PERSONAL!H58","v":0},{"$f":"PERSONAL!I58","v":0},{"$f":"PERSONAL!J58","v":0},{"$f":"IF(PERSONAL!K58>40,40,PERSONAL!K58)","v":0},{"$f":"IF(PERSONAL!L58>40,40,PERSONAL!L58)","v":0},{"$f":"IF(PERSONAL!M58>40,40,PERSONAL!M58)","v":0},{"$f":"ROUND(PERSONAL!N58*W186,2)","v":0},{"$f":"ROUND(PERSONAL!O58*X186,2)","v":0},{"$f":"ROUND(PERSONAL!P58*Y186,2)","v":0},{"$f":"PERSONAL!Q58","v":0},0,0,0,0,{"$f":"PERSONAL!U58","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C59","v":0},null,{"$f":"PERSONAL!E59","v":0},{"$f":"PERSONAL!F59","v":0},null,{"$f":"PERSONAL!H59","v":0},{"$f":"PERSONAL!I59","v":0},{"$f":"PERSONAL!J59","v":0},{"$f":"IF(PERSONAL!K59>40,40,PERSONAL!K59)","v":0},{"$f":"IF(PERSONAL!L59>40,40,PERSONAL!L59)","v":0},{"$f":"IF(PERSONAL!M59>40,40,PERSONAL!M59)","v":0},{"$f":"ROUND(PERSONAL!N59*W187,2)","v":0},{"$f":"ROUND(PERSONAL!O59*X187,2)","v":0},{"$f":"ROUND(PERSONAL!P59*Y187,2)","v":0},{"$f":"PERSONAL!Q59","v":0},0,0,0,0,{"$f":"PERSONAL!U59","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C60","v":0},null,{"$f":"PERSONAL!E60","v":0},{"$f":"PERSONAL!F60","v":0},null,{"$f":"PERSONAL!H60","v":0},{"$f":"PERSONAL!I60","v":0},{"$f":"PERSONAL!J60","v":0},{"$f":"IF(PERSONAL!K60>40,40,PERSONAL!K60)","v":0},{"$f":"IF(PERSONAL!L60>40,40,PERSONAL!L60)","v":0},{"$f":"IF(PERSONAL!M60>40,40,PERSONAL!M60)","v":0},{"$f":"ROUND(PERSONAL!N60*W188,2)","v":0},{"$f":"ROUND(PERSONAL!O60*X188,2)","v":0},{"$f":"ROUND(PERSONAL!P60*Y188,2)","v":0},{"$f":"PERSONAL!Q60","v":0},0,0,0,0,{"$f":"PERSONAL!U60","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C61","v":0},null,{"$f":"PERSONAL!E61","v":0},{"$f":"PERSONAL!F61","v":0},null,{"$f":"PERSONAL!H61","v":0},{"$f":"PERSONAL!I61","v":0},{"$f":"PERSONAL!J61","v":0},{"$f":"IF(PERSONAL!K61>40,40,PERSONAL!K61)","v":0},{"$f":"IF(PERSONAL!L61>40,40,PERSONAL!L61)","v":0},{"$f":"IF(PERSONAL!M61>40,40,PERSONAL!M61)","v":0},{"$f":"ROUND(PERSONAL!N61*W189,2)","v":0},{"$f":"ROUND(PERSONAL!O61*X189,2)","v":0},{"$f":"ROUND(PERSONAL!P61*Y189,2)","v":0},{"$f":"PERSONAL!Q61","v":0},0,0,0,0,{"$f":"PERSONAL!U61","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C62","v":0},null,{"$f":"PERSONAL!E62","v":0},{"$f":"PERSONAL!F62","v":0},null,{"$f":"PERSONAL!H62","v":0},{"$f":"PERSONAL!I62","v":0},{"$f":"PERSONAL!J62","v":0},{"$f":"IF(PERSONAL!K62>40,40,PERSONAL!K62)","v":0},{"$f":"IF(PERSONAL!L62>40,40,PERSONAL!L62)","v":0},{"$f":"IF(PERSONAL!M62>40,40,PERSONAL!M62)","v":0},{"$f":"ROUND(PERSONAL!N62*W190,2)","v":0},{"$f":"ROUND(PERSONAL!O62*X190,2)","v":0},{"$f":"ROUND(PERSONAL!P62*Y190,2)","v":0},{"$f":"PERSONAL!Q62","v":0},0,0,0,0,{"$f":"PERSONAL!U62","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C63","v":0},null,{"$f":"PERSONAL!E63","v":0},{"$f":"PERSONAL!F63","v":0},null,{"$f":"PERSONAL!H63","v":0},{"$f":"PERSONAL!I63","v":0},{"$f":"PERSONAL!J63","v":0},{"$f":"IF(PERSONAL!K63>40,40,PERSONAL!K63)","v":0},{"$f":"IF(PERSONAL!L63>40,40,PERSONAL!L63)","v":0},{"$f":"IF(PERSONAL!M63>40,40,PERSONAL!M63)","v":0},{"$f":"ROUND(PERSONAL!N63*W191,2)","v":0},{"$f":"ROUND(PERSONAL!O63*X191,2)","v":0},{"$f":"ROUND(PERSONAL!P63*Y191,2)","v":0},{"$f":"PERSONAL!Q63","v":0},0,0,0,0,{"$f":"PERSONAL!U63","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C64","v":0},null,{"$f":"PERSONAL!E64","v":0},{"$f":"PERSONAL!F64","v":0},null,{"$f":"PERSONAL!H64","v":0},{"$f":"PERSONAL!I64","v":0},{"$f":"PERSONAL!J64","v":0},{"$f":"IF(PERSONAL!K64>40,40,PERSONAL!K64)","v":0},{"$f":"IF(PERSONAL!L64>40,40,PERSONAL!L64)","v":0},{"$f":"IF(PERSONAL!M64>40,40,PERSONAL!M64)","v":0},{"$f":"ROUND(PERSONAL!N64*W192,2)","v":0},{"$f":"ROUND(PERSONAL!O64*X192,2)","v":0},{"$f":"ROUND(PERSONAL!P64*Y192,2)","v":0},{"$f":"PERSONAL!Q64","v":0},0,0,0,0,{"$f":"PERSONAL!U64","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C65","v":0},null,{"$f":"PERSONAL!E65","v":0},{"$f":"PERSONAL!F65","v":0},null,{"$f":"PERSONAL!H65","v":0},{"$f":"PERSONAL!I65","v":0},{"$f":"PERSONAL!J65","v":0},{"$f":"IF(PERSONAL!K65>40,40,PERSONAL!K65)","v":0},{"$f":"IF(PERSONAL!L65>40,40,PERSONAL!L65)","v":0},{"$f":"IF(PERSONAL!M65>40,40,PERSONAL!M65)","v":0},{"$f":"ROUND(PERSONAL!N65*W193,2)","v":0},{"$f":"ROUND(PERSONAL!O65*X193,2)","v":0},{"$f":"ROUND(PERSONAL!P65*Y193,2)","v":0},{"$f":"PERSONAL!Q65","v":0},0,0,0,0,{"$f":"PERSONAL!U65","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C66","v":0},null,{"$f":"PERSONAL!E66","v":0},{"$f":"PERSONAL!F66","v":0},null,{"$f":"PERSONAL!H66","v":0},{"$f":"PERSONAL!I66","v":0},{"$f":"PERSONAL!J66","v":0},{"$f":"IF(PERSONAL!K66>40,40,PERSONAL!K66)","v":0},{"$f":"IF(PERSONAL!L66>40,40,PERSONAL!L66)","v":0},{"$f":"IF(PERSONAL!M66>40,40,PERSONAL!M66)","v":0},{"$f":"ROUND(PERSONAL!N66*W194,2)","v":0},{"$f":"ROUND(PERSONAL!O66*X194,2)","v":0},{"$f":"ROUND(PERSONAL!P66*Y194,2)","v":0},{"$f":"PERSONAL!Q66","v":0},0,0,0,0,{"$f":"PERSONAL!U66","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C67","v":0},null,{"$f":"PERSONAL!E67","v":0},{"$f":"PERSONAL!F67","v":0},null,{"$f":"PERSONAL!H67","v":0},{"$f":"PERSONAL!I67","v":0},{"$f":"PERSONAL!J67","v":0},{"$f":"IF(PERSONAL!K67>40,40,PERSONAL!K67)","v":0},{"$f":"IF(PERSONAL!L67>40,40,PERSONAL!L67)","v":0},{"$f":"IF(PERSONAL!M67>40,40,PERSONAL!M67)","v":0},{"$f":"ROUND(PERSONAL!N67*W195,2)","v":0},{"$f":"ROUND(PERSONAL!O67*X195,2)","v":0},{"$f":"ROUND(PERSONAL!P67*Y195,2)","v":0},{"$f":"PERSONAL!Q67","v":0},0,0,0,0,{"$f":"PERSONAL!U67","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C68","v":0},null,{"$f":"PERSONAL!E68","v":0},{"$f":"PERSONAL!F68","v":0},null,{"$f":"PERSONAL!H68","v":0},{"$f":"PERSONAL!I68","v":0},{"$f":"PERSONAL!J68","v":0},{"$f":"IF(PERSONAL!K68>40,40,PERSONAL!K68)","v":0},{"$f":"IF(PERSONAL!L68>40,40,PERSONAL!L68)","v":0},{"$f":"IF(PERSONAL!M68>40,40,PERSONAL!M68)","v":0},{"$f":"ROUND(PERSONAL!N68*W196,2)","v":0},{"$f":"ROUND(PERSONAL!O68*X196,2)","v":0},{"$f":"ROUND(PERSONAL!P68*Y196,2)","v":0},{"$f":"PERSONAL!Q68","v":0},0,0,0,0,{"$f":"PERSONAL!U68","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C69","v":0},null,{"$f":"PERSONAL!E69","v":0},{"$f":"PERSONAL!F69","v":0},null,{"$f":"PERSONAL!H69","v":0},{"$f":"PERSONAL!I69","v":0},{"$f":"PERSONAL!J69","v":0},{"$f":"IF(PERSONAL!K69>40,40,PERSONAL!K69)","v":0},{"$f":"IF(PERSONAL!L69>40,40,PERSONAL!L69)","v":0},{"$f":"IF(PERSONAL!M69>40,40,PERSONAL!M69)","v":0},{"$f":"ROUND(PERSONAL!N69*W197,2)","v":0},{"$f":"ROUND(PERSONAL!O69*X197,2)","v":0},{"$f":"ROUND(PERSONAL!P69*Y197,2)","v":0},{"$f":"PERSONAL!Q69","v":0},0,0,0,0,{"$f":"PERSONAL!U69","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C70","v":0},null,{"$f":"PERSONAL!E70","v":0},{"$f":"PERSONAL!F70","v":0},null,{"$f":"PERSONAL!H70","v":0},{"$f":"PERSONAL!I70","v":0},{"$f":"PERSONAL!J70","v":0},{"$f":"IF(PERSONAL!K70>40,40,PERSONAL!K70)","v":0},{"$f":"IF(PERSONAL!L70>40,40,PERSONAL!L70)","v":0},{"$f":"IF(PERSONAL!M70>40,40,PERSONAL!M70)","v":0},{"$f":"ROUND(PERSONAL!N70*W198,2)","v":0},{"$f":"ROUND(PERSONAL!O70*X198,2)","v":0},{"$f":"ROUND(PERSONAL!P70*Y198,2)","v":0},{"$f":"PERSONAL!Q70","v":0},0,0,0,0,{"$f":"PERSONAL!U70","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C71","v":0},null,{"$f":"PERSONAL!E71","v":0},{"$f":"PERSONAL!F71","v":0},null,{"$f":"PERSONAL!H71","v":0},{"$f":"PERSONAL!I71","v":0},{"$f":"PERSONAL!J71","v":0},{"$f":"IF(PERSONAL!K71>40,40,PERSONAL!K71)","v":0},{"$f":"IF(PERSONAL!L71>40,40,PERSONAL!L71)","v":0},{"$f":"IF(PERSONAL!M71>40,40,PERSONAL!M71)","v":0},{"$f":"ROUND(PERSONAL!N71*W199,2)","v":0},{"$f":"ROUND(PERSONAL!O71*X199,2)","v":0},{"$f":"ROUND(PERSONAL!P71*Y199,2)","v":0},{"$f":"PERSONAL!Q71","v":0},0,0,0,0,{"$f":"PERSONAL!U71","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C72","v":0},null,{"$f":"PERSONAL!E72","v":0},{"$f":"PERSONAL!F72","v":0},null,{"$f":"PERSONAL!H72","v":0},{"$f":"PERSONAL!I72","v":0},{"$f":"PERSONAL!J72","v":0},{"$f":"IF(PERSONAL!K72>40,40,PERSONAL!K72)","v":0},{"$f":"IF(PERSONAL!L72>40,40,PERSONAL!L72)","v":0},{"$f":"IF(PERSONAL!M72>40,40,PERSONAL!M72)","v":0},{"$f":"ROUND(PERSONAL!N72*W200,2)","v":0},{"$f":"ROUND(PERSONAL!O72*X200,2)","v":0},{"$f":"ROUND(PERSONAL!P72*Y200,2)","v":0},{"$f":"PERSONAL!Q72","v":0},0,0,0,0,{"$f":"PERSONAL!U72","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C73","v":0},null,{"$f":"PERSONAL!E73","v":0},{"$f":"PERSONAL!F73","v":0},null,{"$f":"PERSONAL!H73","v":0},{"$f":"PERSONAL!I73","v":0},{"$f":"PERSONAL!J73","v":0},{"$f":"IF(PERSONAL!K73>40,40,PERSONAL!K73)","v":0},{"$f":"IF(PERSONAL!L73>40,40,PERSONAL!L73)","v":0},{"$f":"IF(PERSONAL!M73>40,40,PERSONAL!M73)","v":0},{"$f":"ROUND(PERSONAL!N73*W201,2)","v":0},{"$f":"ROUND(PERSONAL!O73*X201,2)","v":0},{"$f":"ROUND(PERSONAL!P73*Y201,2)","v":0},{"$f":"PERSONAL!Q73","v":0},0,0,0,0,{"$f":"PERSONAL!U73","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C74","v":0},null,{"$f":"PERSONAL!E74","v":0},{"$f":"PERSONAL!F74","v":0},null,{"$f":"PERSONAL!H74","v":0},{"$f":"PERSONAL!I74","v":0},{"$f":"PERSONAL!J74","v":0},{"$f":"IF(PERSONAL!K74>40,40,PERSONAL!K74)","v":0},{"$f":"IF(PERSONAL!L74>40,40,PERSONAL!L74)","v":0},{"$f":"IF(PERSONAL!M74>40,40,PERSONAL!M74)","v":0},{"$f":"ROUND(PERSONAL!N74*W202,2)","v":0},{"$f":"ROUND(PERSONAL!O74*X202,2)","v":0},{"$f":"ROUND(PERSONAL!P74*Y202,2)","v":0},{"$f":"PERSONAL!Q74","v":0},0,0,0,0,{"$f":"PERSONAL!U74","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C75","v":0},null,{"$f":"PERSONAL!E75","v":0},{"$f":"PERSONAL!F75","v":0},null,{"$f":"PERSONAL!H75","v":0},{"$f":"PERSONAL!I75","v":0},{"$f":"PERSONAL!J75","v":0},{"$f":"IF(PERSONAL!K75>40,40,PERSONAL!K75)","v":0},{"$f":"IF(PERSONAL!L75>40,40,PERSONAL!L75)","v":0},{"$f":"IF(PERSONAL!M75>40,40,PERSONAL!M75)","v":0},{"$f":"ROUND(PERSONAL!N75*W203,2)","v":0},{"$f":"ROUND(PERSONAL!O75*X203,2)","v":0},{"$f":"ROUND(PERSONAL!P75*Y203,2)","v":0},{"$f":"PERSONAL!Q75","v":0},0,0,0,0,{"$f":"PERSONAL!U75","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C76","v":0},null,{"$f":"PERSONAL!E76","v":0},{"$f":"PERSONAL!F76","v":0},null,{"$f":"PERSONAL!H76","v":0},{"$f":"PERSONAL!I76","v":0},{"$f":"PERSONAL!J76","v":0},{"$f":"IF(PERSONAL!K76>40,40,PERSONAL!K76)","v":0},{"$f":"IF(PERSONAL!L76>40,40,PERSONAL!L76)","v":0},{"$f":"IF(PERSONAL!M76>40,40,PERSONAL!M76)","v":0},{"$f":"ROUND(PERSONAL!N76*W204,2)","v":0},{"$f":"ROUND(PERSONAL!O76*X204,2)","v":0},{"$f":"ROUND(PERSONAL!P76*Y204,2)","v":0},{"$f":"PERSONAL!Q76","v":0},0,0,0,0,{"$f":"PERSONAL!U76","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C77","v":0},null,{"$f":"PERSONAL!E77","v":0},{"$f":"PERSONAL!F77","v":0},null,{"$f":"PERSONAL!H77","v":0},{"$f":"PERSONAL!I77","v":0},{"$f":"PERSONAL!J77","v":0},{"$f":"IF(PERSONAL!K77>40,40,PERSONAL!K77)","v":0},{"$f":"IF(PERSONAL!L77>40,40,PERSONAL!L77)","v":0},{"$f":"IF(PERSONAL!M77>40,40,PERSONAL!M77)","v":0},{"$f":"ROUND(PERSONAL!N77*W205,2)","v":0},{"$f":"ROUND(PERSONAL!O77*X205,2)","v":0},{"$f":"ROUND(PERSONAL!P77*Y205,2)","v":0},{"$f":"PERSONAL!Q77","v":0},0,0,0,0,{"$f":"PERSONAL!U77","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C78","v":0},null,{"$f":"PERSONAL!E78","v":0},{"$f":"PERSONAL!F78","v":0},null,{"$f":"PERSONAL!H78","v":0},{"$f":"PERSONAL!I78","v":0},{"$f":"PERSONAL!J78","v":0},{"$f":"IF(PERSONAL!K78>40,40,PERSONAL!K78)","v":0},{"$f":"IF(PERSONAL!L78>40,40,PERSONAL!L78)","v":0},{"$f":"IF(PERSONAL!M78>40,40,PERSONAL!M78)","v":0},{"$f":"ROUND(PERSONAL!N78*W206,2)","v":0},{"$f":"ROUND(PERSONAL!O78*X206,2)","v":0},{"$f":"ROUND(PERSONAL!P78*Y206,2)","v":0},{"$f":"PERSONAL!Q78","v":0},{"$f":"SUM(L206:N206)","v":0},0,0,0,{"$f":"PERSONAL!U78","v":0},{"$f":"SUM(Q206:S206)","v":0},null,1,1,1]
[{"$f":"PERSONAL!C79","v":0},null,{"$f":"PERSONAL!E79","v":0},{"$f":"PERSONAL!F79","v":0},null,{"$f":"PERSONAL!H79","v":0},{"$f":"PERSONAL!I79","v":0},{"$f":"PERSONAL!J79","v":0},{"$f":"IF(PERSONAL!K79>40,40,PERSONAL!K79)","v":0},{"$f":"IF(PERSONAL!L79>40,40,PERSONAL!L79)","v":0},{"$f":"IF(PERSONAL!M79>40,40,PERSONAL!M79)","v":0},{"$f":"ROUND(PERSONAL!N79*W207,2)","v":0},{"$f":"ROUND(PERSONAL!O79*X207,2)","v":0},{"$f":"ROUND(PERSONAL!P79*Y207,2)","v":0},{"$f":"PERSONAL!Q79","v":0},0,{"$f":"ROUND(I207*L207,2)","v":0},{"$f":"ROUND(J207*M207,2)","v":0},{"$f":"ROUND(K207*N207,2)","v":0},{"$f":"PERSONAL!U79","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C80","v":0},null,{"$f":"PERSONAL!E80","v":0},{"$f":"PERSONAL!F80","v":0},null,{"$f":"PERSONAL!H80","v":0},{"$f":"PERSONAL!I80","v":0},{"$f":"PERSONAL!J80","v":0},{"$f":"IF(PERSONAL!K80>40,40,PERSONAL!K80)","v":0},{"$f":"IF(PERSONAL!L80>40,40,PERSONAL!L80)","v":0},{"$f":"IF(PERSONAL!M80>40,40,PERSONAL!M80)","v":0},{"$f":"ROUND(PERSONAL!N80*W208,2)","v":0},{"$f":"ROUND(PERSONAL!O80*X208,2)","v":0},{"$f":"ROUND(PERSONAL!P80*Y208,2)","v":0},{"$f":"PERSONAL!Q80","v":0},0,0,0,0,{"$f":"PERSONAL!U80","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C81","v":0},null,{"$f":"PERSONAL!E81","v":0},{"$f":"PERSONAL!F81","v":0},null,{"$f":"PERSONAL!H81","v":0},{"$f":"PERSONAL!I81","v":0},{"$f":"PERSONAL!J81","v":0},{"$f":"IF(PERSONAL!K81>40,40,PERSONAL!K81)","v":0},{"$f":"IF(PERSONAL!L81>40,40,PERSONAL!L81)","v":0},{"$f":"IF(PERSONAL!M81>40,40,PERSONAL!M81)","v":0},{"$f":"ROUND(PERSONAL!N81*W209,2)","v":0},{"$f":"ROUND(PERSONAL!O81*X209,2)","v":0},{"$f":"ROUND(PERSONAL!P81*Y209,2)","v":0},{"$f":"PERSONAL!Q81","v":0},0,0,0,0,{"$f":"PERSONAL!U81","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C82","v":0},null,{"$f":"PERSONAL!E82","v":0},{"$f":"PERSONAL!F82","v":0},null,{"$f":"PERSONAL!H82","v":0},{"$f":"PERSONAL!I82","v":0},{"$f":"PERSONAL!J82","v":0},{"$f":"IF(PERSONAL!K82>40,40,PERSONAL!K82)","v":0},{"$f":"IF(PERSONAL!L82>40,40,PERSONAL!L82)","v":0},{"$f":"IF(PERSONAL!M82>40,40,PERSONAL!M82)","v":0},{"$f":"ROUND(PERSONAL!N82*W210,2)","v":0},{"$f":"ROUND(PERSONAL!O82*X210,2)","v":0},{"$f":"ROUND(PERSONAL!P82*Y210,2)","v":0},{"$f":"PERSONAL!Q82","v":0},0,0,0,0,{"$f":"PERSONAL!U82","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C83","v":0},null,{"$f":"PERSONAL!E83","v":0},{"$f":"PERSONAL!F83","v":0},null,{"$f":"PERSONAL!H83","v":0},{"$f":"PERSONAL!I83","v":0},{"$f":"PERSONAL!J83","v":0},{"$f":"IF(PERSONAL!K83>40,40,PERSONAL!K83)","v":0},{"$f":"IF(PERSONAL!L83>40,40,PERSONAL!L83)","v":0},{"$f":"IF(PERSONAL!M83>40,40,PERSONAL!M83)","v":0},{"$f":"ROUND(PERSONAL!N83*W211,2)","v":0},{"$f":"ROUND(PERSONAL!O83*X211,2)","v":0},{"$f":"ROUND(PERSONAL!P83*Y211,2)","v":0},{"$f":"PERSONAL!Q83","v":0},0,0,0,0,{"$f":"PERSONAL!U83","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C84","v":0},null,{"$f":"PERSONAL!E84","v":0},{"$f":"PERSONAL!F84","v":0},null,{"$f":"PERSONAL!H84","v":0},{"$f":"PERSONAL!I84","v":0},{"$f":"PERSONAL!J84","v":0},{"$f":"IF(PERSONAL!K84>40,40,PERSONAL!K84)","v":0},{"$f":"IF(PERSONAL!L84>40,40,PERSONAL!L84)","v":0},{"$f":"IF(PERSONAL!M84>40,40,PERSONAL!M84)","v":0},{"$f":"ROUND(PERSONAL!N84*W212,2)","v":0},{"$f":"ROUND(PERSONAL!O84*X212,2)","v":0},{"$f":"ROUND(PERSONAL!P84*Y212,2)","v":0},{"$f":"PERSONAL!Q84","v":0},0,0,0,0,{"$f":"PERSONAL!U84","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C85","v":0},null,{"$f":"PERSONAL!E85","v":0},{"$f":"PERSONAL!F85","v":0},null,{"$f":"PERSONAL!H85","v":0},{"$f":"PERSONAL!I85","v":0},{"$f":"PERSONAL!J85","v":0},{"$f":"IF(PERSONAL!K85>40,40,PERSONAL!K85)","v":0},{"$f":"IF(PERSONAL!L85>40,40,PERSONAL!L85)","v":0},{"$f":"IF(PERSONAL!M85>40,40,PERSONAL!M85)","v":0},{"$f":"ROUND(PERSONAL!N85*W213,2)","v":0},{"$f":"ROUND(PERSONAL!O85*X213,2)","v":0},{"$f":"ROUND(PERSONAL!P85*Y213,2)","v":0},{"$f":"PERSONAL!Q85","v":0},0,0,0,0,{"$f":"PERSONAL!U85","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C86","v":0},null,{"$f":"PERSONAL!E86","v":0},{"$f":"PERSONAL!F86","v":0},null,{"$f":"PERSONAL!H86","v":0},{"$f":"PERSONAL!I86","v":0},{"$f":"PERSONAL!J86","v":0},{"$f":"IF(PERSONAL!K86>40,40,PERSONAL!K86)","v":0},{"$f":"IF(PERSONAL!L86>40,40,PERSONAL!L86)","v":0},{"$f":"IF(PERSONAL!M86>40,40,PERSONAL!M86)","v":0},{"$f":"ROUND(PERSONAL!N86*W214,2)","v":0},{"$f":"ROUND(PERSONAL!O86*X214,2)","v":0},{"$f":"ROUND(PERSONAL!P86*Y214,2)","v":0},{"$f":"PERSONAL!Q86","v":0},0,0,0,0,{"$f":"PERSONAL!U86","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C87","v":0},null,{"$f":"PERSONAL!E87","v":0},{"$f":"PERSONAL!F87","v":0},null,{"$f":"PERSONAL!H87","v":0},{"$f":"PERSONAL!I87","v":0},{"$f":"PERSONAL!J87","v":0},{"$f":"IF(PERSONAL!K87>40,40,PERSONAL!K87)","v":0},{"$f":"IF(PERSONAL!L87>40,40,PERSONAL!L87)","v":0},{"$f":"IF(PERSONAL!M87>40,40,PERSONAL!M87)","v":0},{"$f":"ROUND(PERSONAL!N87*W215,2)","v":0},{"$f":"ROUND(PERSONAL!O87*X215,2)","v":0},{"$f":"ROUND(PERSONAL!P87*Y215,2)","v":0},{"$f":"PERSONAL!Q87","v":0},0,0,0,0,{"$f":"PERSONAL!U87","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C88","v":0},null,{"$f":"PERSONAL!E88","v":0},{"$f":"PERSONAL!F88","v":0},null,{"$f":"PERSONAL!H88","v":0},{"$f":"PERSONAL!I88","v":0},{"$f":"PERSONAL!J88","v":0},{"$f":"IF(PERSONAL!K88>40,40,PERSONAL!K88)","v":0},{"$f":"IF(PERSONAL!L88>40,40,PERSONAL!L88)","v":0},{"$f":"IF(PERSONAL!M88>40,40,PERSONAL!M88)","v":0},{"$f":"ROUND(PERSONAL!N88*W216,2)","v":0},{"$f":"ROUND(PERSONAL!O88*X216,2)","v":0},{"$f":"ROUND(PERSONAL!P88*Y216,2)","v":0},{"$f":"PERSONAL!Q88","v":0},0,0,0,0,{"$f":"PERSONAL!U88","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C89","v":0},null,{"$f":"PERSONAL!E89","v":0},{"$f":"PERSONAL!F89","v":0},null,{"$f":"PERSONAL!H89","v":0},{"$f":"PERSONAL!I89","v":0},{"$f":"PERSONAL!J89","v":0},{"$f":"IF(PERSONAL!K89>40,40,PERSONAL!K89)","v":0},{"$f":"IF(PERSONAL!L89>40,40,PERSONAL!L89)","v":0},{"$f":"IF(PERSONAL!M89>40,40,PERSONAL!M89)","v":0},{"$f":"ROUND(PERSONAL!N89*W217,2)","v":0},{"$f":"ROUND(PERSONAL!O89*X217,2)","v":0},{"$f":"ROUND(PERSONAL!P89*Y217,2)","v":0},{"$f":"PERSONAL!Q89","v":0},0,0,0,0,{"$f":"PERSONAL!U89","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C90","v":0},null,{"$f":"PERSONAL!E90","v":0},{"$f":"PERSONAL!F90","v":0},null,{"$f":"PERSONAL!H90","v":0},{"$f":"PERSONAL!I90","v":0},{"$f":"PERSONAL!J90","v":0},{"$f":"IF(PERSONAL!K90>40,40,PERSONAL!K90)","v":0},{"$f":"IF(PERSONAL!L90>40,40,PERSONAL!L90)","v":0},{"$f":"IF(PERSONAL!M90>40,40,PERSONAL!M90)","v":0},{"$f":"ROUND(PERSONAL!N90*W218,2)","v":0},{"$f":"ROUND(PERSONAL!O90*X218,2)","v":0},{"$f":"ROUND(PERSONAL!P90*Y218,2)","v":0},{"$f":"PERSONAL!Q90","v":0},0,0,0,0,{"$f":"PERSONAL!U90","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C91","v":0},null,{"$f":"PERSONAL!E91","v":0},{"$f":"PERSONAL!F91","v":0},null,{"$f":"PERSONAL!H91","v":0},{"$f":"PERSONAL!I91","v":0},{"$f":"PERSONAL!J91","v":0},{"$f":"IF(PERSONAL!K91>40,40,PERSONAL!K91)","v":0},{"$f":"IF(PERSONAL!L91>40,40,PERSONAL!L91)","v":0},{"$f":"IF(PERSONAL!M91>40,40,PERSONAL!M91)","v":0},{"$f":"ROUND(PERSONAL!N91*W219,2)","v":0},{"$f":"ROUND(PERSONAL!O91*X219,2)","v":0},{"$f":"ROUND(PERSONAL!P91*Y219,2)","v":0},{"$f":"PERSONAL!Q91","v":0},0,0,0,0,{"$f":"PERSONAL!U91","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C92","v":0},null,{"$f":"PERSONAL!E92","v":0},{"$f":"PERSONAL!F92","v":0},null,{"$f":"PERSONAL!H92","v":0},{"$f":"PERSONAL!I92","v":0},{"$f":"PERSONAL!J92","v":0},{"$f":"IF(PERSONAL!K92>40,40,PERSONAL!K92)","v":0},{"$f":"IF(PERSONAL!L92>40,40,PERSONAL!L92)","v":0},{"$f":"IF(PERSONAL!M92>40,40,PERSONAL!M92)","v":0},{"$f":"ROUND(PERSONAL!N92*W220,2)","v":0},{"$f":"ROUND(PERSONAL!O92*X220,2)","v":0},{"$f":"ROUND(PERSONAL!P92*Y220,2)","v":0},{"$f":"PERSONAL!Q92","v":0},0,0,0,0,{"$f":"PERSONAL!U92","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C93","v":0},null,{"$f":"PERSONAL!E93","v":0},{"$f":"PERSONAL!F93","v":0},null,{"$f":"PERSONAL!H93","v":0},{"$f":"PERSONAL!I93","v":0},{"$f":"PERSONAL!J93","v":0},{"$f":"IF(PERSONAL!K93>40,40,PERSONAL!K93)","v":0},{"$f":"IF(PERSONAL!L93>40,40,PERSONAL!L93)","v":0},{"$f":"IF(PERSONAL!M93>40,40,PERSONAL!M93)","v":0},{"$f":"ROUND(PERSONAL!N93*W221,2)","v":0},{"$f":"ROUND(PERSONAL!O93*X221,2)","v":0},{"$f":"ROUND(PERSONAL!P93*Y221,2)","v":0},{"$f":"PERSONAL!Q93","v":0},0,0,0,0,{"$f":"PERSONAL!U93","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C94","v":0},null,{"$f":"PERSONAL!E94","v":0},{"$f":"PERSONAL!F94","v":0},null,{"$f":"PERSONAL!H94","v":0},{"$f":"PERSONAL!I94","v":0},{"$f":"PERSONAL!J94","v":0},{"$f":"IF(PERSONAL!K94>40,40,PERSONAL!K94)","v":0},{"$f":"IF(PERSONAL!L94>40,40,PERSONAL!L94)","v":0},{"$f":"IF(PERSONAL!M94>40,40,PERSONAL!M94)","v":0},{"$f":"ROUND(PERSONAL!N94*W222,2)","v":0},{"$f":"ROUND(PERSONAL!O94*X222,2)","v":0},{"$f":"ROUND(PERSONAL!P94*Y222,2)","v":0},{"$f":"PERSONAL!Q94","v":0},0,0,0,0,{"$f":"PERSONAL!U94","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C95","v":0},null,{"$f":"PERSONAL!E95","v":0},{"$f":"PERSONAL!F95","v":0},null,{"$f":"PERSONAL!H95","v":0},{"$f":"PERSONAL!I95","v":0},{"$f":"PERSONAL!J95","v":0},{"$f":"IF(PERSONAL!K95>40,40,PERSONAL!K95)","v":0},{"$f":"IF(PERSONAL!L95>40,40,PERSONAL!L95)","v":0},{"$f":"IF(PERSONAL!M95>40,40,PERSONAL!M95)","v":0},{"$f":"ROUND(PERSONAL!N95*W223,2)","v":0},{"$f":"ROUND(PERSONAL!O95*X223,2)","v":0},{"$f":"ROUND(PERSONAL!P95*Y223,2)","v":0},{"$f":"PERSONAL!Q95","v":0},0,0,0,0,{"$f":"PERSONAL!U95","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C96","v":0},null,{"$f":"PERSONAL!E96","v":0},{"$f":"PERSONAL!F96","v":0},null,{"$f":"PERSONAL!H96","v":0},{"$f":"PERSONAL!I96","v":0},{"$f":"PERSONAL!J96","v":0},{"$f":"IF(PERSONAL!K96>40,40,PERSONAL!K96)","v":0},{"$f":"IF(PERSONAL!L96>40,40,PERSONAL!L96)","v":0},{"$f":"IF(PERSONAL!M96>40,40,PERSONAL!M96)","v":0},{"$f":"ROUND(PERSONAL!N96*W224,2)","v":0},{"$f":"ROUND(PERSONAL!O96*X224,2)","v":0},{"$f":"ROUND(PERSONAL!P96*Y224,2)","v":0},{"$f":"PERSONAL!Q96","v":0},0,0,0,0,{"$f":"PERSONAL!U96","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C97","v":0},null,{"$f":"PERSONAL!E97","v":0},{"$f":"PERSONAL!F97","v":0},null,{"$f":"PERSONAL!H97","v":0},{"$f":"PERSONAL!I97","v":0},{"$f":"PERSONAL!J97","v":0},{"$f":"IF(PERSONAL!K97>40,40,PERSONAL!K97)","v":0},{"$f":"IF(PERSONAL!L97>40,40,PERSONAL!L97)","v":0},{"$f":"IF(PERSONAL!M97>40,40,PERSONAL!M97)","v":0},{"$f":"ROUND(PERSONAL!N97*W225,2)","v":0},{"$f":"ROUND(PERSONAL!O97*X225,2)","v":0},{"$f":"ROUND(PERSONAL!P97*Y225,2)","v":0},{"$f":"PERSONAL!Q97","v":0},0,0,0,0,{"$f":"PERSONAL!U97","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C98","v":0},null,{"$f":"PERSONAL!E98","v":0},{"$f":"PERSONAL!F98","v":0},null,{"$f":"PERSONAL!H98","v":0},{"$f":"PERSONAL!I98","v":0},{"$f":"PERSONAL!J98","v":0},{"$f":"IF(PERSONAL!K98>40,40,PERSONAL!K98)","v":0},{"$f":"IF(PERSONAL!L98>40,40,PERSONAL!L98)","v":0},{"$f":"IF(PERSONAL!M98>40,40,PERSONAL!M98)","v":0},{"$f":"ROUND(PERSONAL!N98*W226,2)","v":0},{"$f":"ROUND(PERSONAL!O98*X226,2)","v":0},{"$f":"ROUND(PERSONAL!P98*Y226,2)","v":0},{"$f":"PERSONAL!Q98","v":0},0,0,0,0,{"$f":"PERSONAL!U98","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C99","v":0},null,{"$f":"PERSONAL!E99","v":0},{"$f":"PERSONAL!F99","v":0},null,{"$f":"PERSONAL!H99","v":0},{"$f":"PERSONAL!I99","v":0},{"$f":"PERSONAL!J99","v":0},{"$f":"IF(PERSONAL!K99>40,40,PERSONAL!K99)","v":0},{"$f":"IF(PERSONAL!L99>40,40,PERSONAL!L99)","v":0},{"$f":"IF(PERSONAL!M99>40,40,PERSONAL!M99)","v":0},{"$f":"ROUND(PERSONAL!N99*W227,2)","v":0},{"$f":"ROUND(PERSONAL!O99*X227,2)","v":0},{"$f":"ROUND(PERSONAL!P99*Y227,2)","v":0},{"$f":"PERSONAL!Q99","v":0},0,0,0,0,{"$f":"PERSONAL!U99","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C100","v":0},null,{"$f":"PERSONAL!E100","v":0},{"$f":"PERSONAL!F100","v":0},null,{"$f":"PERSONAL!H100","v":0},{"$f":"PERSONAL!I100","v":0},{"$f":"PERSONAL!J100","v":0},{"$f":"IF(PERSONAL!K100>40,40,PERSONAL!K100)","v":0},{"$f":"IF(PERSONAL!L100>40,40,PERSONAL!L100)","v":0},{"$f":"IF(PERSONAL!M100>40,40,PERSONAL!M100)","v":0},{"$f":"ROUND(PERSONAL!N100*W228,2)","v":0},{"$f":"ROUND(PERSONAL!O100*X228,2)","v":0},{"$f":"ROUND(PERSONAL!P100*Y228,2)","v":0},{"$f":"PERSONAL!Q100","v":0},0,0,0,0,{"$f":"PERSONAL!U100","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C101","v":0},null,{"$f":"PERSONAL!E101","v":0},{"$f":"PERSONAL!F101","v":0},null,{"$f":"PERSONAL!H101","v":0},{"$f":"PERSONAL!I101","v":0},{"$f":"PERSONAL!J101","v":0},{"$f":"IF(PERSONAL!K101>40,40,PERSONAL!K101)","v":0},{"$f":"IF(PERSONAL!L101>40,40,PERSONAL!L101)","v":0},{"$f":"IF(PERSONAL!M101>40,40,PERSONAL!M101)","v":0},{"$f":"ROUND(PERSONAL!N101*W229,2)","v":0},{"$f":"ROUND(PERSONAL!O101*X229,2)","v":0},{"$f":"ROUND(PERSONAL!P101*Y229,2)","v":0},{"$f":"PERSONAL!Q101","v":0},0,0,0,0,{"$f":"PERSONAL!U101","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C102","v":0},null,{"$f":"PERSONAL!E102","v":0},{"$f":"PERSONAL!F102","v":0},null,{"$f":"PERSONAL!H102","v":0},{"$f":"PERSONAL!I102","v":0},{"$f":"PERSONAL!J102","v":0},{"$f":"IF(PERSONAL!K102>40,40,PERSONAL!K102)","v":0},{"$f":"IF(PERSONAL!L102>40,40,PERSONAL!L102)","v":0},{"$f":"IF(PERSONAL!M102>40,40,PERSONAL!M102)","v":0},{"$f":"ROUND(PERSONAL!N102*W230,2)","v":0},{"$f":"ROUND(PERSONAL!O102*X230,2)","v":0},{"$f":"ROUND(PERSONAL!P102*Y230,2)","v":0},{"$f":"PERSONAL!Q102","v":0},0,0,0,0,{"$f":"PERSONAL!U102","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C103","v":"TOTALES"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L142:L230)","v":0},{"$f":"SUM(M142:M230)","v":0},0,{"$f":"PERSONAL!Q103","v":0},0,0,0,0,{"$f":"PERSONAL!U103","v":0},{"$f":"SUM(U142:U230)","v":0}]
[]
["Horas de mujeres",{"$f":"SUMIF(F142:F230,\"M\",P142:P230)","v":0},"Horas de hombres",{"$f":"SUMIF(F142:F230,\"H\",P142:P230)","v":0},"Horas de doctores",{"$f":"SUMIF(G142:G230,\"doctor\",P142:P230)","v":0},"Horas en exclusiva I+D",{"$f":"SUMIF(H142:H230,\"SI\",P142:P230)","v":0},"Horas de NC",{"$f":"SUMIF(F142:F230,\"NC\",P142:P230)","v":0},"HORAS DE H + M",{"$f":"B233+D233","v":0},null,"EJC","Periodo 1","Periodo 2","Periodo 3","TOTAL","EJC / AÑO"]
["Total de mujeres",{"$f":"COUNTIFS(F142:F230,\"M\",$P$142:$P$230,\">0\")","v":0},"Total de hombres",{"$f":"COUNTIFS(F142:F230,\"H\",$P$142:$P$230,\">0\")","v":0},"Total de doctores",{"$f":"COUNTIFS(G142:G230,\"doctor\",$P$142:$P$230,\">0\")","v":0},"Personas en exclusiva I+D",{"$f":"COUNTIFS(H142:H230,\"SI\",P142:P230,\">0\")","v":0},"Total NC",{"$f":"COUNTIFS(F142:F230,\"NC\",$P$142:$P$230,\">0\")","v":0},"TOTAL\nH + M",{"$f":"B234+D234","v":0},null,"Solicitado",{"$f":"IFERROR(ROUND(PERSONAL!N103/PERSONAL!$H$3,2),\"\")","v":""},{"$f":"IFERROR(ROUND(PERSONAL!O103/PERSONAL!$H$3,2),\"\")","v":""},{"$f":"IFERROR(ROUND(PERSONAL!P103/PERSONAL!$H$3,2),\"\")","v":""},{"$f":"IFERROR(ROUND(PERSONAL!Q103/PERSONAL!$H$3,2),\"\")","v":""},{"$f":"IFERROR(PERSONAL!$N$3,\"\")","v":""}]
["% de mujeres",{"$f":"TRUNC(IF(L233=0,0,B233/L233),4)","v":0},"% de hombres",{"$f":"TRUNC(IF(L233=0,0,D233/L233),4)","v":0},"% horas de doctores",{"$f":"TRUNC(IF(P231=0,0,F233/P231),4)","v":0},"% de  I+D en exclusiva",{"$f":"TRUNC(IF(P231=0,0,H233/P231),4)","v":0},"PORCENTAJE DE HORAS",null,null,null,null,"Aceptado",{"$f":"IFERROR(ROUND(L231/PERSONAL!$H$3,2),\"\")","v":""},{"$f":"IFERROR(ROUND(M231/PERSONAL!$H$3,2),\"\")","v":""},{"$f":"IFERROR(ROUND(N231/PERSONAL!$H$3,2),\"\")","v":""},{"$f":"IFERROR(ROUND(P231/PERSONAL!$H$3,2),\"\")","v":""},{"$f":"IFERROR(ROUND(365/PERSONAL!$Z$6*$P$231/PERSONAL!$H$3,2),\"\")","v":""}]
[]
[null,"VALORACIÓN DE MATERIALES"]
[]
["Resaltar las casillas modificadas en amarillo. Tiene formato condicional",null,null,null,null,null,null,"A la derecha se puede establecer el % de aceptación de coste de material"]
["Para salto de línea dentro de la misma celda Alt+Intro. No usar el punto y coma."]
[null,null,null,null,null,"JUSTIFICACIÓN DE LAS REDUCCIONES"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Descripción",null,null,null,"Periodo 1",null,"Periodo 2",null,"Periodo 3",null,"TOTAL",null,null,"INSERTAR % ACEPTADO"]
[null,null,null,null,"Solicitado","Aceptado","Solicitado","Aceptado","Solicitado","Aceptado","Solicitado","Aceptado",null,"Periodo 1","Periodo 2","Periodo 3","OBSERVACIONES INTERNAS"]
[{"$f":"MATERIALES!B6","v":0},null,null,null,{"$f":"ROUND(MATERIALES!C6,2)","v":0},{"$f":"ROUND(E255*N255,2)","v":0},{"$f":"ROUND(MATERIALES!D6,2)","v":0},{"$f":"ROUND(G255*O255,2)","v":0},{"$f":"ROUND(MATERIALES!E6,2)","v":0},{"$f":"ROUND(I255*P255,2)","v":0},{"$f":"ROUND(MATERIALES!F6,2)","v":0},{"$f":"F255+H255+J255","v":0},null,1,1,1]
[{"$f":"MATERIALES!B7","v":0},null,null,null,{"$f":"ROUND(MATERIALES!C7,2)","v":0},{"$f":"ROUND(E256*N256,2)","v":0},{"$f":"ROUND(MATERIALES!D7,2)","v":0},{"$f":"ROUND(G256*O256,2)","v":0},{"$f":"ROUND(MATERIALES!E7,2)","v":0},{"$f":"ROUND(I256*P256,2)","v":0},{"$f":"ROUND(MATERIALES!F7,2)","v":0},{"$f":"F256+H256+J256","v":0},null,1,1,1]
[{"$f":"MATERIALES!B8","v":0},null,null,null,{"$f":"ROUND(MATERIALES!C8,2)","v":0},0,{"$f":"ROUND(MATERIALES!D8,2)","v":0},0,{"$f":"ROUND(MATERIALES!E8,2)","v":0},0,{"$f":"ROUND(MATERIALES!F8,2)","v":0},0,null,1,1,1]
[{"$f":"MATERIALES!B9","v":0},null,null,null,{"$f":"ROUND(MATERIALES!C9,2)","v":0},0,{"$f":"ROUND(MATERIALES!D9,2)","v":0},0,{"$f":"ROUND(MATERIALES!E9,2)","v":0},0,{"$f":"ROUND(MATERIALES!F9,2)","v":0},0,null,1,1,1]
[{"$f":"MATERIALES!B10","v":0},null,null,null,{"$f":"ROUND(MATERIALES!C10,2)","v":0},0,{"$f":"ROUND(MATERIALES!D10,2)","v":0},0,{"$f":"ROUND(MATERIALES!E10,2)","v":0},0,{"$f":"ROUND(MATERIALES!F10,2)","v":0},0,null,1,1,1]
[{"$f":"MATERIALES!B11","v":0},null,null,null,{"$f":"ROUND(MATERIALES!C11,2)","v":0},0,{"$f":"ROUND(MATERIALES!D11,2)","v":0},0,{"$f":"ROUND(MATERIALES!E11,2)","v":0},0,{"$f":"ROUND(MATERIALES!F11,2)","v":0},0,null,1,1,1]
[{"$f":"MATERIALES!B12","v":0},null,null,null,{"$f":"ROUND(MATERIALES!C12,2)","v":0},0,{"$f":"ROUND(MATERIALES!D12,2)","v":0},0,{"$f":"ROUND(MATERIALES!E12,2)","v":0},0,{"$f":"ROUND(MATERIALES!F12,2)","v":0},0,null,1,1,1]
[{"$f":"MATERIALES!B13","v":0},null,null,null,{"$f":"ROUND(MATERIALES!C13,2)","v":0},0,{"$f":"ROUND(MATERIALES!D13,2)","v":0},0,{"$f":"ROUND(MATERIALES!E13,2)","v":0},0,{"$f":"ROUND(MATERIALES!F13,2)","v":0},0,null,1,1,1]
[{"$f":"MATERIALES!B14","v":0},null,null,null,{"$f":"ROUND(MATERIALES!C14,2)","v":0},0,{"$f":"ROUND(MATERIALES!D14,2)","v":0},0,{"$f":"ROUND(MATERIALES!E14,2)","v":0},0,{"$f":"ROUND(MATERIALES!F14,2)","v":0},0,null,1,1,1]
[{"$f":"MATERIALES!B15","v":0},null,null,null,{"$f":"ROUND(MATERIALES!C15,2)","v":0},0,{"$f":"ROUND(MATERIALES!D15,2)","v":0},0,{"$f":"ROUND(MATERIALES!E15,2)","v":0},0,{"$f":"ROUND(MATERIALES!F15,2)","v":0},0,null,1,1,1]
[{"$f":"MATERIALES!B16","v":0},null,null,null,{"$f":"ROUND(MATERIALES!C16,2)","v":0},0,{"$f":"ROUND(MATERIALES!D16,2)","v":0},0,{"$f":"ROUND(MATERIALES!E16,2)","v":0},0,{"$f":"ROUND(MATERIALES!F16,2)","v":0},0,null,1,1,1]
[{"$f":"MATERIALES!B17","v":0},null,null,null,{"$f":"ROUND(MATERIALES!C17,2)","v":0},0,{"$f":"ROUND(MATERIALES!D17,2)","v":0},0,{"$f":"ROUND(MATERIALES!E17,2)","v":0},0,{"$f":"ROUND(MATERIALES!F17,2)","v":0},0,null,1,1,1]
[{"$f":"MATERIALES!B18","v":0},null,null,null,{"$f":"ROUND(MATERIALES!C18,2)","v":0},0,{"$f":"ROUND(MATERIALES!D18,2)","v":0},0,{"$f":"ROUND(MATERIALES!E18,2)","v":0},0,{"$f":"ROUND(MATERIALES!F18,2)","v":0},0,null,1,1,1]
[{"$f":"MATERIALES!B19","v":0},null,null,null,{"$f":"ROUND(MATERIALES!C19,2)","v":0},0,{"$f":"ROUND(MATERIALES!D19,2)","v":0},0,{"$f":"ROUND(MATERIALES!E19,2)","v":0},0,{"$f":"ROUND(MATERIALES!F19,2)","v":0},0,null,1,1,1]
[{"$f":"MATERIALES!B20","v":0},null,null,null,{"$f":"ROUND(MATERIALES!C20,2)","v":0},0,{"$f":"ROUND(MATERIALES!D20,2)","v":0},0,{"$f":"ROUND(MATERIALES!E20,2)","v":0},0,{"$f":"ROUND(MATERIALES!F20,2)","v":0},0,null,1,1,1]
[{"$f":"MATERIALES!B21","v":0},null,null,null,{"$f":"ROUND(MATERIALES!C21,2)","v":0},0,{"$f":"ROUND(MATERIALES!D21,2)","v":0},0,{"$f":"ROUND(MATERIALES!E21,2)","v":0},0,{"$f":"ROUND(MATERIALES!F21,2)","v":0},0,null,1,1,1]
[{"$f":"MATERIALES!B22","v":0},null,null,null,{"$f":"ROUND(MATERIALES!C22,2)","v":0},0,{"$f":"ROUND(MATERIALES!D22,2)","v":0},0,{"$f":"ROUND(MATERIALES!E22,2)","v":0},0,{"$f":"ROUND(MATERIALES!F22,2)","v":0},0,null,1,1,1]
[{"$f":"MATERIALES!B23","v":0},null,null,null,{"$f":"ROUND(MATERIALES!C23,2)","v":0},0,{"$f":"ROUND(MATERIALES!D23,2)","v":0},0,{"$f":"ROUND(MATERIALES!E23,2)","v":0},0,{"$f":"ROUND(MATERIALES!F23,2)","v":0},0,null,1,1,1]
[{"$f":"MATERIALES!B24","v":0},null,null,null,{"$f":"ROUND(MATERIALES!C24,2)","v":0},0,{"$f":"ROUND(MATERIALES!D24,2)","v":0},0,{"$f":"ROUND(MATERIALES!E24,2)","v":0},0,{"$f":"ROUND(MATERIALES!F24,2)","v":0},0,null,1,1,1]
[{"$f":"MATERIALES!B25","v":0},null,null,null,{"$f":"ROUND(MATERIALES!C25,2)","v":0},0,{"$f":"ROUND(MATERIALES!D25,2)","v":0},0,{"$f":"ROUND(MATERIALES!E25,2)","v":0},0,{"$f":"ROUND(MATERIALES!F25,2)","v":0},0,null,1,1,1]
[{"$f":"MATERIALES!B26","v":0},null,null,null,{"$f":"ROUND(MATERIALES!C26,2)","v":0},0,{"$f":"ROUND(MATERIALES!D26,2)","v":0},0,{"$f":"ROUND(MATERIALES!E26,2)","v":0},0,{"$f":"ROUND(MATERIALES!F26,2)","v":0},0,null,1,1,1]
[{"$f":"MATERIALES!B27","v":0},null,null,null,{"$f":"ROUND(MATERIALES!C27,2)","v":0},0,{"$f":"ROUND(MATERIALES!D27,2)","v":0},0,{"$f":"ROUND(MATERIALES!E27,2)","v":0},0,{"$f":"ROUND(MATERIALES!F27,2)","v":0},0,null,1,1,1]
[{"$f":"MATERIALES!B28","v":0},null,null,null,{"$f":"ROUND(MATERIALES!C28,2)","v":0},0,{"$f":"ROUND(MATERIALES!D28,2)","v":0},0,{"$f":"ROUND(MATERIALES!E28,2)","v":0},0,{"$f":"ROUND(MATERIALES!F28,2)","v":0},0,null,1,1,1]
[{"$f":"MATERIALES!B29","v":0},null,null,null,{"$f":"ROUND(MATERIALES!C29,2)","v":0},0,{"$f":"ROUND(MATERIALES!D29,2)","v":0},0,{"$f":"ROUND(MATERIALES!E29,2)","v":0},0,{"$f":"ROUND(MATERIALES!F29,2)","v":0},0,null,1,1,1]
[{"$f":"MATERIALES!B30","v":0},null,null,null,{"$f":"ROUND(MATERIALES!C30,2)","v":0},0,{"$f":"ROUND(MATERIALES!D30,2)","v":0},0,{"$f":"ROUND(MATERIALES!E30,2)","v":0},0,{"$f":"ROUND(MATERIALES!F30,2)","v":0},0,null,1,1,1]
[{"$f":"MATERIALES!B31","v":0},null,null,null,{"$f":"ROUND(MATERIALES!C31,2)","v":0},0,{"$f":"ROUND(MATERIALES!D31,2)","v":0},0,{"$f":"ROUND(MATERIALES!E31,2)","v":0},0,{"$f":"ROUND(MATERIALES!F31,2)","v":0},0,null,1,1,1]
["TOTAL",null,null,null,{"$f":"SUM(E255:E280)","v":0},0,0,0,0,0,0,{"$f":"F281+H281+J281","v":0}]
[]
[null,"VALORACIÓN DE COLABORACIONES"]
[]
["Resaltar las casillas modificadas en amarillo. Tiene formato condicional",null,null,null,null,null,null,"A la derecha se puede establecer el % de aceptación de coste en colaboraciones"]
["Para salto de línea dentro de la misma celda Alt+Intro. No usar el punto y coma."]
[null,null,null,null,null,"JUSTIFICACIÓN DE LAS REDUCCIONES"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"COLABORACIONES!B3","v":"Denominacion del colaborador"},null,null,null,"Vinculada con el solicitante","Tipo de colaborador","Periodo 1",null,"Periodo 2",null,"Periodo 3",null,"TOTAL",null,null,"INSERTAR % ACEPTADO"]
[null,null,null,null,null,null,"Solicitado","Aceptado","Solicitado","Aceptado","Solicitado","Aceptado","Solicitado","Aceptado",null,"Periodo 1","Periodo 2","Periodo 3","OBSERVACIONES INTERNAS"]
[{"$f":"COLABORACIONES!B5","v":0},null,null,null,{"$f":"COLABORACIONES!C5","v":0},{"$f":"COLABORACIONES!D5","v":0},{"$f":"ROUND(COLABORACIONES!E5,2)","v":0},{"$f":"ROUND(G301*P301,2)","v":0},{"$f":"ROUND(COLABORACIONES!F5,2)","v":0},{"$f":"ROUND(I301*Q301,2)","v":0},{"$f":"ROUND(COLABORACIONES!G5,2)","v":0},{"$f":"ROUND(K301*R301,2)","v":0},{"$f":"ROUND(COLABORACIONES!H5,2)","v":0},{"$f":"H301+J301+L301","v":0},null,1,1,1]
[{"$f":"COLABORACIONES!B6","v":0},null,null,null,{"$f":"COLABORACIONES!C6","v":0},{"$f":"COLABORACIONES!D6","v":0},{"$f":"ROUND(COLABORACIONES!E6,2)","v":0},{"$f":"ROUND(G302*P302,2)","v":0},{"$f":"ROUND(COLABORACIONES!F6,2)","v":0},{"$f":"ROUND(I302*Q302,2)","v":0},{"$f":"ROUND(COLABORACIONES!G6,2)","v":0},{"$f":"ROUND(K302*R302,2)","v":0},{"$f":"ROUND(COLABORACIONES!H6,2)","v":0},{"$f":"H302+J302+L302","v":0},null,1,1,1]
[{"$f":"COLABORACIONES!B7","v":0},null,null,null,{"$f":"COLABORACIONES!C7","v":0},{"$f":"COLABORACIONES!D7","v":0},{"$f":"ROUND(COLABORACIONES!E7,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!F7,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G7,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H7,2)","v":0},0,null,1,1,1]
[{"$f":"COLABORACIONES!B8","v":0},null,null,null,{"$f":"COLABORACIONES!C8","v":0},{"$f":"COLABORACIONES!D8","v":0},{"$f":"ROUND(COLABORACIONES!E8,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!F8,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G8,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H8,2)","v":0},0,null,1,1,1]
[{"$f":"COLABORACIONES!B9","v":0},null,null,null,{"$f":"COLABORACIONES!C9","v":0},{"$f":"COLABORACIONES!D9","v":0},{"$f":"ROUND(COLABORACIONES!E9,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!F9,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G9,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H9,2)","v":0},0,null,1,1,1]
[{"$f":"COLABORACIONES!B10","v":0},null,null,null,{"$f":"COLABORACIONES!C10","v":0},{"$f":"COLABORACIONES!D10","v":0},{"$f":"ROUND(COLABORACIONES!E10,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!F10,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G10,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H10,2)","v":0},0,null,1,1,1]
[{"$f":"COLABORACIONES!B11","v":0},null,null,null,{"$f":"COLABORACIONES!C11","v":0},{"$f":"COLABORACIONES!D11","v":0},{"$f":"ROUND(COLABORACIONES!E11,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!F11,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G11,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H11,2)","v":0},0,null,1,1,1]
[{"$f":"COLABORACIONES!B12","v":0},null,null,null,{"$f":"COLABORACIONES!C12","v":0},{"$f":"COLABORACIONES!D12","v":0},{"$f":"ROUND(COLABORACIONES!E12,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!F12,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G12,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H12,2)","v":0},0,null,1,1,1]
[{"$f":"COLABORACIONES!B13","v":0},null,null,null,{"$f":"COLABORACIONES!C13","v":0},{"$f":"COLABORACIONES!D13","v":0},{"$f":"ROUND(COLABORACIONES!E13,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!F13,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G13,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H13,2)","v":0},0,null,1,1,1]
[{"$f":"COLABORACIONES!B14","v":0},null,null,null,{"$f":"COLABORACIONES!C14","v":0},{"$f":"COLABORACIONES!D14","v":0},{"$f":"ROUND(COLABORACIONES!E14,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!F14,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G14,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H14,2)","v":0},0,null,1,1,1]
[{"$f":"COLABORACIONES!B15","v":0},null,null,null,{"$f":"COLABORACIONES!C15","v":0},{"$f":"COLABORACIONES!D15","v":0},{"$f":"ROUND(COLABORACIONES!E15,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!F15,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G15,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H15,2)","v":0},0,null,1,1,1]
[{"$f":"COLABORACIONES!B16","v":0},null,null,null,{"$f":"COLABORACIONES!C16","v":0},{"$f":"COLABORACIONES!D16","v":0},{"$f":"ROUND(COLABORACIONES!E16,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!F16,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G16,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H16,2)","v":0},0,null,1,1,1]
[{"$f":"COLABORACIONES!B17","v":0},null,null,null,{"$f":"COLABORACIONES!C17","v":0},{"$f":"COLABORACIONES!D17","v":0},{"$f":"ROUND(COLABORACIONES!E17,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!F17,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G17,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H17,2)","v":0},0,null,1,1,1]
[{"$f":"COLABORACIONES!B18","v":0},null,null,null,{"$f":"COLABORACIONES!C18","v":0},{"$f":"COLABORACIONES!D18","v":0},{"$f":"ROUND(COLABORACIONES!E18,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!F18,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G18,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H18,2)","v":0},0,null,1,1,1]
[{"$f":"COLABORACIONES!B19","v":0},null,null,null,{"$f":"COLABORACIONES!C19","v":0},{"$f":"COLABORACIONES!D19","v":0},{"$f":"ROUND(COLABORACIONES!E19,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!F19,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G19,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H19,2)","v":0},0,null,1,1,1]
[{"$f":"COLABORACIONES!B20","v":0},null,null,null,{"$f":"COLABORACIONES!C20","v":0},{"$f":"COLABORACIONES!D20","v":0},{"$f":"ROUND(COLABORACIONES!E20,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!F20,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G20,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H20,2)","v":0},0,null,1,1,1]
[{"$f":"COLABORACIONES!B21","v":0},null,null,null,{"$f":"COLABORACIONES!C21","v":0},{"$f":"COLABORACIONES!D21","v":0},{"$f":"ROUND(COLABORACIONES!E21,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!F21,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G21,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H21,2)","v":0},0,null,1,1,1]
[{"$f":"COLABORACIONES!B22","v":0},null,null,null,{"$f":"COLABORACIONES!C22","v":0},{"$f":"COLABORACIONES!D22","v":0},{"$f":"ROUND(COLABORACIONES!E22,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!F22,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G22,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H22,2)","v":0},0,null,1,1,1]
[{"$f":"COLABORACIONES!B23","v":0},null,null,null,{"$f":"COLABORACIONES!C23","v":0},{"$f":"COLABORACIONES!D23","v":0},{"$f":"ROUND(COLABORACIONES!E23,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!F23,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G23,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H23,2)","v":0},0,null,1,1,1]
[{"$f":"COLABORACIONES!B24","v":0},null,null,null,{"$f":"COLABORACIONES!C24","v":0},{"$f":"COLABORACIONES!D24","v":0},{"$f":"ROUND(COLABORACIONES!E24,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!F24,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G24,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H24,2)","v":0},0,null,1,1,1]
[{"$f":"COLABORACIONES!B25","v":0},null,null,null,{"$f":"COLABORACIONES!C25","v":0},{"$f":"COLABORACIONES!D25","v":0},{"$f":"ROUND(COLABORACIONES!E25,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!F25,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G25,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H25,2)","v":0},0,null,1,1,1]
[{"$f":"COLABORACIONES!B26","v":0},null,null,null,{"$f":"COLABORACIONES!C26","v":0},{"$f":"COLABORACIONES!D26","v":0},{"$f":"ROUND(COLABORACIONES!E26,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!F26,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G26,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H26,2)","v":0},0,null,1,1,1]
[{"$f":"COLABORACIONES!B27","v":0},null,null,null,{"$f":"COLABORACIONES!C27","v":0},{"$f":"COLABORACIONES!D27","v":0},{"$f":"ROUND(COLABORACIONES!E27,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!F27,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G27,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H27,2)","v":0},0,null,1,1,1]
[{"$f":"COLABORACIONES!B28","v":0},null,null,null,{"$f":"COLABORACIONES!C28","v":0},{"$f":"COLABORACIONES!D28","v":0},{"$f":"ROUND(COLABORACIONES!E28,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!F28,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G28,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H28,2)","v":0},0,null,1,1,1]
[{"$f":"COLABORACIONES!B29","v":0},null,null,null,{"$f":"COLABORACIONES!C29","v":0},{"$f":"COLABORACIONES!D29","v":0},{"$f":"ROUND(COLABORACIONES!E29,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!F29,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G29,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H29,2)","v":0},0,null,1,1,1]
[{"$f":"COLABORACIONES!B30","v":0},null,null,null,{"$f":"COLABORACIONES!C30","v":0},{"$f":"COLABORACIONES!D30","v":0},{"$f":"ROUND(COLABORACIONES!E30,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!F30,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G30,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H30,2)","v":0},0,null,1,1,1]
[{"$f":"COLABORACIONES!B31","v":0},null,null,null,{"$f":"COLABORACIONES!C31","v":0},{"$f":"COLABORACIONES!D31","v":0},{"$f":"ROUND(COLABORACIONES!E31,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!F31,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G31,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H31,2)","v":0},0,null,1,1,1]
[{"$f":"COLABORACIONES!B32","v":0},null,null,null,{"$f":"COLABORACIONES!C32","v":0},{"$f":"COLABORACIONES!D32","v":0},{"$f":"ROUND(COLABORACIONES!E32,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!F32,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G32,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H32,2)","v":0},0,null,1,1,1]
[{"$f":"COLABORACIONES!B33","v":0},null,null,null,{"$f":"COLABORACIONES!C33","v":0},{"$f":"COLABORACIONES!D33","v":0},{"$f":"ROUND(COLABORACIONES!E33,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!F33,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G33,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H33,2)","v":0},0,null,1,1,1]
[{"$f":"COLABORACIONES!B34","v":0},null,null,null,{"$f":"COLABORACIONES!C34","v":0},{"$f":"COLABORACIONES!D34","v":0},{"$f":"ROUND(COLABORACIONES!E34,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!F34,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G34,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H34,2)","v":0},0,null,1,1,1]
[{"$f":"COLABORACIONES!B35","v":"TOTAL"},null,null,null,null,null,{"$f":"SUM(G301:G330)","v":0},0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Periodo 1",null,"Periodo 2",null,"Periodo 3",null,"Total"]
[null,null,null,null,null,null,"Solicitado","Aceptado","Solicitado","Aceptado","Solicitado","Aceptado","Solicitado","Aceptado",null,"Tipo de colaborador (empresa, CT, Universidad o ICTS)"]
[{"$f":"COLABORACIONES!B39","v":"TOTAL COLABORACIONES POR TIPO DE COLABORADOR  (€)"},null,null,null,"Empresas",null,{"$f":"SUMIF($F$301:$F$330,$P$335,G301:G330)","v":0},{"$f":"SUMIF($F$301:$F$330,$P$335,H301:H330)","v":0},0,0,0,0,0,0,null,"Empresa"]
[null,null,null,null,"Entidades vinculadas",null,{"$f":"SUMIF($E$301:$E$330,\"SI\",G301:G330)","v":0},0,0,0,0,0,0,0,null,"Universidad"]
[null,null,null,null,"Universidades",null,{"$f":"SUMIF($F$301:$F$330,$P336,G301:G330)","v":0},{"$f":"SUMIF($F$301:$F$330,$P336,H301:H330)","v":0},0,0,0,0,0,0,null,"Centro Tecnológico"]
[null,null,null,null,"Centros tecnológicos",null,{"$f":"SUMIF($F$301:$F$330,$P337,G302:G331)","v":0},{"$f":"SUMIF($F$301:$F$330,$P337,H302:H331)","v":0},{"$f":"SUMIF($F$301:$F$330,$P337,I302:I331)","v":0},{"$f":"SUMIF($F$301:$F$330,$P337,J302:J331)","v":0},{"$f":"SUMIF($F$301:$F$330,$P337,K302:K331)","v":0},{"$f":"SUMIF($F$301:$F$330,$P337,L302:L331)","v":0},{"$f":"SUMIF($F$301:$F$330,$P337,M302:M331)","v":0},{"$f":"SUMIF($F$301:$F$330,$P337,N302:N331)","v":0},null,"Organismo Público de Investigación"]
[null,null,null,null,"Organismos Públicos de Investigación",null,0,0,0,0,0,0,0,0,null,"Unidad de I+D+i empresarial"]
[null,null,null,null,"Unidades de I+D+i empresarial",null,0,0,0,0,0,0,0,0]
[null,null,null,null,"Universidades + CCTT + OPI+ Unidades de I+D+i",null,{"$f":"SUM(G337:G340)","v":0},{"$f":"SUM(H337:H340)","v":0},{"$f":"SUM(I337:I340)","v":0},0,0,0,0,0]
[]
[null,"VALORACIÓN DE OTROS COSTES"]
["Resaltar las casillas modificadas en amarillo. Tiene formato condicional"]
["Para salto de línea dentro de la misma celda Alt+Intro. No usar el punto y coma."]
[null,null,null,null,null,"JUSTIFICACIÓN DE LAS REDUCCIONES"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"GastosPatentes",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"GastosViajes",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"CostesAuditorias",null,0]
[{"$f":"'OTROS COSTES'!B4","v":"Descripción"},null,null,null,null,"Periodo 1",null,"Periodo 2",null,"Periodo 3",null,"Total",null,null,"INSERTAR % ACEPTADO"]
[null,null,null,null,null,"Solicitado","Aceptado","Solicitado","Aceptado","Solicitado","Aceptado","Solicitado","Aceptado",null,"Periodo 1","Periodo 2","Periodo 3","OBSERVACIONES INTERNAS"]
[{"$f":"'OTROS COSTES'!B6","v":0},null,null,null,null,{"$f":"ROUND('OTROS COSTES'!C6,2)","v":0},{"$f":"ROUND(F360*O360,2)","v":0},{"$f":"ROUND('OTROS COSTES'!D6,2)","v":0},{"$f":"ROUND(H360*P360,2)","v":0},{"$f":"ROUND('OTROS COSTES'!E6,2)","v":0},{"$f":"ROUND(J360*Q360,2)","v":0},{"$f":"ROUND('OTROS COSTES'!F6,2)","v":0},{"$f":"G360+I360+K360","v":0},null,1,1,1]
[{"$f":"'OTROS COSTES'!B7","v":0},null,null,null,null,{"$f":"ROUND('OTROS COSTES'!C7,2)","v":0},0,{"$f":"ROUND('OTROS COSTES'!D7,2)","v":0},0,{"$f":"ROUND('OTROS COSTES'!E7,2)","v":0},0,{"$f":"ROUND('OTROS COSTES'!F7,2)","v":0},{"$f":"G361+I361+K361","v":0},null,1,1,1]
[{"$f":"'OTROS COSTES'!B8","v":0},null,null,null,null,{"$f":"ROUND('OTROS COSTES'!C8,2)","v":0},0,{"$f":"ROUND('OTROS COSTES'!D8,2)","v":0},0,{"$f":"ROUND('OTROS COSTES'!E8,2)","v":0},0,{"$f":"ROUND('OTROS COSTES'!F8,2)","v":0},0,null,1,1,1]
[{"$f":"'OTROS COSTES'!B9","v":0},null,null,null,null,{"$f":"ROUND('OTROS COSTES'!C9,2)","v":0},0,{"$f":"ROUND('OTROS COSTES'!D9,2)","v":0},0,{"$f":"ROUND('OTROS COSTES'!E9,2)","v":0},0,{"$f":"ROUND('OTROS COSTES'!F9,2)","v":0},0,null,1,1,1]
[{"$f":"'OTROS COSTES'!B10","v":0},null,null,null,null,{"$f":"ROUND('OTROS COSTES'!C10,2)","v":0},0,{"$f":"ROUND('OTROS COSTES'!D10,2)","v":0},0,{"$f":"ROUND('OTROS COSTES'!E10,2)","v":0},0,{"$f":"ROUND('OTROS COSTES'!F10,2)","v":0},0,null,1,1,1]
[{"$f":"'OTROS COSTES'!B11","v":0},null,null,null,null,{"$f":"ROUND('OTROS COSTES'!C11,2)","v":0},0,{"$f":"ROUND('OTROS COSTES'!D11,2)","v":0},0,{"$f":"ROUND('OTROS COSTES'!E11,2)","v":0},0,{"$f":"ROUND('OTROS COSTES'!F11,2)","v":0},0,null,1,1,1]
["TOTAL",null,null,null,null,{"$f":"SUM(F360:F365)","v":0},0,0,0,0,0,{"$f":"ROUND('OTROS COSTES'!F12,2)","v":0},0,null,1,1,1]
["Costes Indirectos (sólo para Organismos de Investigación)",null,null,null,null,{"$f":"'OTROS COSTES'!C13","v":0},{"$f":"ROUND(IF('OTROS COSTES'!$J$10=\"SI\",0.15*Q231,0),2)","v":0},{"$f":"'OTROS COSTES'!D13","v":0},{"$f":"ROUND(IF('OTROS COSTES'!$J$10=\"SI\",0.15*R231,0),2)","v":0},{"$f":"'OTROS COSTES'!E13","v":0},{"$f":"ROUND(IF('OTROS COSTES'!$J$10=\"SI\",0.15*S231,0),2)","v":0},{"$f":"ROUND('OTROS COSTES'!F13,2)","v":0},0,null,1,1,1]
[]
[null,"PRESUPUESTO TOTAL ANTES DE RESTRICCIONES"]
[]
["PRESUPUESTO TOTAL DEL PROYECTO (€) ",null,null,"Periodo 1",null,"Periodo 2",null,"Periodo 3",null,"Total "]
[null,null,null,"Solicitado","Aceptado","Solicitado","Aceptado","Solicitado","Aceptado","Solicitado","Aceptado"]
["AMORTIZACIONES ACTIVOS ",null,null,{"$f":"ROUND('PRESUPUESTO TOTAL'!D5,2)","v":0},{"$f":"ROUND(J122,2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!E5,2)","v":0},{"$f":"ROUND(N122,2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!F5,2)","v":0},{"$f":"ROUND(R122,2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!G5,2)","v":0},{"$f":"ROUND(T122,2)","v":0}]
["PERSONAL ",null,null,{"$f":"ROUND('PRESUPUESTO TOTAL'!D6,2)","v":0},{"$f":"ROUND(Q231,2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!E6,2)","v":0},{"$f":"ROUND(R231,2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!F6,2)","v":0},{"$f":"ROUND(S231,2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!G6,2)","v":0},{"$f":"ROUND(U231,2)","v":0}]
["Personal dedicado en exclusiva a I+D",null,null,{"$f":"ROUND('PRESUPUESTO TOTAL'!D7,2)","v":0},{"$f":"ROUND(SUMIFS(Q142:Q230,H142:H230,\"=SI\"),2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!E7,2)","v":0},{"$f":"ROUND(SUMIFS(R142:R230,H142:H230,\"=SI\"),2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!F7,2)","v":0},{"$f":"ROUND(SUMIFS(S142:S230,H142:H230,\"=SI\"),2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!G7,2)","v":0},{"$f":"E375+G375+I375","v":0}]
["Otro personal de I+D",null,null,{"$f":"ROUND('PRESUPUESTO TOTAL'!D8,2)","v":0},{"$f":"ROUND(E374-E375,2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!E8,2)","v":0},{"$f":"ROUND(G374-G375,2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!F8,2)","v":0},{"$f":"ROUND(I374-I375,2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!G8,2)","v":0},{"$f":"E376+G376+I376","v":0}]
["MATERIALES ",null,null,{"$f":"ROUND('PRESUPUESTO TOTAL'!D9,2)","v":0},{"$f":"ROUND(F281,2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!E9,2)","v":0},{"$f":"ROUND(H281,2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!F9,2)","v":0},{"$f":"ROUND(J281,2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!G9,2)","v":0},{"$f":"ROUND(L281,2)","v":0}]
["COLABORACIONES EXTERNAS ",null,null,{"$f":"ROUND('PRESUPUESTO TOTAL'!D10,2)","v":0},{"$f":"ROUND(H331,2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!E10,2)","v":0},{"$f":"ROUND(J331,2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!F10,2)","v":0},{"$f":"ROUND(L331,2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!G10,2)","v":0},{"$f":"ROUND(N331,2)","v":0},{"$f":"IF(K378>K384/2,\"Colaboraciones supera el 50% del Presupuesto Total. Ver Art.12 OF\",\"\")","v":""}]
["Universidades + CCTT + OPI+ Unidades de I+D+i empresarial",null,null,{"$f":"ROUND('PRESUPUESTO TOTAL'!D11,2)","v":0},{"$f":"ROUND(H341,2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!E11,2)","v":0},{"$f":"ROUND(J341,2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!F11,2)","v":0},{"$f":"ROUND(L341,2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!G11,2)","v":0},{"$f":"ROUND(N341,2)","v":0}]
["Otras colaboraciones (empresas)",null,null,{"$f":"ROUND('PRESUPUESTO TOTAL'!D12,2)","v":0},{"$f":"ROUND(H335,2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!E12,2)","v":0},{"$f":"ROUND(J335,2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!F12,2)","v":0},{"$f":"ROUND(L335,2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!G12,2)","v":0},{"$f":"ROUND(N335,2)","v":0}]
["OTROS COSTES",null,null,{"$f":"ROUND('PRESUPUESTO TOTAL'!D13,2)","v":0},{"$f":"ROUND(G366,2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!E13,2)","v":0},{"$f":"ROUND(I366,2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!F13,2)","v":0},{"$f":"ROUND(K366,2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!G13,2)","v":0},{"$f":"ROUND(M366,2)","v":0}]
["COSTES INDIRECTOS",null,null,{"$f":"ROUND('PRESUPUESTO TOTAL'!D14,2)","v":0},{"$f":"ROUND(G367,2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!E14,2)","v":0},{"$f":"ROUND(I367,2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!F14,2)","v":0},{"$f":"ROUND(K367,2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!G14,2)","v":0},{"$f":"ROUND(M367,2)","v":0}]
["INGRESOS DEL PROYECTO",null,null,{"$f":"'PRESUPUESTO TOTAL'!D15","v":0},null,{"$f":"'PRESUPUESTO TOTAL'!E5","v":0},null,{"$f":"'PRESUPUESTO TOTAL'!F15","v":0},null,{"$f":"'PRESUPUESTO TOTAL'!G15","v":0},{"$f":"E383+G383+I383","v":0},"REVISAR LA PESTAÑA INGRESOS DEL PROYECTO",null,null,null,"Ingresos:",{"$f":"'INGRESOS DEL PROYECTO'!H37","v":0}]
["TOTAL",null,null,{"$f":"ROUND('PRESUPUESTO TOTAL'!D16,2)","v":0},{"$f":"ROUND(SUM(E373,E374,E377,E378,E381,E382-E383),2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!E16,2)","v":0},{"$f":"ROUND(SUM(G373,G374,G377,G378,G381,G382-G383),2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!F16,2)","v":0},{"$f":"ROUND(SUM(I373,I374,I377,I378,I381,I382-I383),2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!G16,2)","v":0},{"$f":"E384+G384+I384","v":0}]
["IMPORTE SUBVENCIÓN Calculada",null,null,null,{"$f":"ROUND(E384*$J$21,2)","v":0},null,{"$f":"ROUND(G384*$J$21,2)","v":0},null,{"$f":"ROUND(I384*$J$21,2)","v":0},null,{"$f":"E385+G385+I385","v":0}]
["MÁXIMO 200.000 € / Expediente",null,null,null,{"$f":"ROUND(IF($K$385<=200000,E385,E385*$D$388),2)","v":0},null,{"$f":"ROUND(IF($K$385<=200000,G385,G385*$D$388),2)","v":0},null,{"$f":"ROUND(K386-E386-G386,2)","v":0},null,{"$f":"IF($K$385<=200000,K385,200000)","v":0},{"$f":"IF(K386<K385,\"Se ha aplicado el máximo por beneficiaria según Art. 7,2\",\"\")","v":""}]
[]
[null,"% Reductor",null,{"$f":"IFERROR(IF(OR($D$6=$V$10,$D$6=$V$11,$D$6=$V$12),200000/$K$385,1),1)","v":1}]
[]
[null,"RESTRICCIÓN DE 500.000 € POR PROYECTO"]
[]
["IMPORTE SUBVENCIÓN LIMITADA",null,null,null,{"$f":"ROUND(E386*$D$395,2)","v":0},null,{"$f":"ROUND(G386*$D$395,2)","v":0},null,{"$f":"ROUND(K392-E392-G392,2)","v":0},null,{"$f":"ROUND(K386*$D$395,2)","v":0},{"$f":"IF(K392<K386,\"Se ha aplicado el máximo por proyecto según Art. 7,2\",\"\")","v":""}]
[]
[null,"Presupuesto proyecto",null,{"$f":"PUNTOS!$T$49","v":0},{"$f":"IF(AND(D6=V9,OR(PUNTOS!T45<0.6,PUNTOS!T45>0.9)),\"Ver Art.2.3 OF. Presupuesto de OI debe estar entre el 10 y el 40% del coste total\",IF(AND(D7=V16,K384>0.7*PUNTOS!T44),\"Ver Art.2.2 OF. En colaboración ninguna debe superar el 70% el coste total\",\"\"))","v":""}]
[null,"% Reductor",null,{"$f":"IFERROR(IF($D$394>500000,500000/$D$394,1),1)","v":1}]
[]
[null,"FIN DE LA VALORACIÓN"]

{"sheet":"EMPRESA-DATOS GENERALES","index":4,"n_rows":109,"n_cols":26,"rows_kept":109,"cut":false,"hidden":false,"merged":[[1,1,1,5],[1,6,1,13],[3,1,3,5],[3,6,3,13],[2,1,2,6],[2,10,2,13],[2,7,2,9],[4,11,4,13],[6,1,6,3],[6,6,6,8],[6,10,6,13],[4,2,4,4],[5,1,5,4],[5,5,5,13],[4,6,4,8],[4,9,4,10],[7,1,7,2],[7,3,7,5],[7,7,7,13],[8,1,8,2],[8,3,8,5],[8,6,8,13],[9,1,9,4],[9,5,9,13],[10,1,10,4],[11,1,11,4],[10,6,10,7],[10,10,10,12],[10,8,10,9],[11,6,11,7],[11,8,11,9],[11,10,11,13],[12,1,12,3],[12,4,12,6],[12,8,12,13],[13,1,13,2],[22,1,22,4],[16,5,16,13],[14,8,14,10],[14,12,14,13],[14,1,14,3],[16,1,16,4],[25,2,25,13],[20,9,20,10],[20,11,20,12],[13,3,13,8],[19,1,19,4],[20,1,20,4],[17,6,17,8],[17,10,17,13],[21,1,21,4],[24,2,24,13],[18,1,18,13],[14,4,14,6],[15,1,15,13],[21,9,22,12],[17,1,17,3],[13,10,13,13]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Seleccionar convocatoria",null,null,null,"Seleccione convocatoria en EMPRESA-DATOS GENERALES"]
[null,"CONVOCATORIA",null,null,null,null,"Ayudas para realizar proyectos de I+D. Convocatoria 2024",null,null,null,null,null,null,null,null,null,"F3",null,"Ayudas para realizar proyectos de I+D. Convocatoria 2024",null,null,null,"3.3. TIPO DE PROYECTO: (Seleccionardel desplegable)"]
[null,"1. IDENTIFICACIÓN DEL SOLICITANTE",null,null,null,null,null,"Tipo de solicitante",null,null,null,null,null,null,null,null,"Empresa",null,"Ayudas para realizar proyectos estratégicos de I+D en 2024-2027",null,null,null,"3.3. RETO EN EL QUE SE ENCUADRA EL PROYECTO: (Seleccionardel desplegable)"]
[null,"Razón social del solicitante:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Universidad"]
[null,"CIF:",null,null,null,"Acrónimo:",null,null,null,"Grupo empresarial:",null,null,null,null,null,null,"Centro de Investigación"]
[null,"Domicilio social (calle, número, etc):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Instituto de Investigación Sanitaria",null,null,null,null,"J7 Y J18",null,null,null,"E6"]
[null,"Codigo Postal:",null,null,null,"Localidad:",null,null,null,"Provincia:",{"$f":"VLOOKUP(TRUNC(E7/1000),$V$7:$W$59,2,FALSE)","v":"Introducir Código Postal"},null,null,null,null,null,"Centro tecnológico",null,null,null,null,0,"Introducir Código Postal",null,null,"Acceso"]
[null,"Teléfono1:  ",null,null,null,null,"Web:",null,null,null,null,null,null,null,null,null,"Unidad de I+D+i empresarial",null,null,null,null,1,"Álava",null,null,"Acera"]
[null,"Teléfono2:  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entidad singulares",null,null,null,null,2,"Albacete",null,null,"Alameda"]
[null,"Actividad de la empresa:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coordinador de agentes de ejecución",null,null,null,null,3,"Alicante",null,null,"Aldea"]
[null,"CNAE-2009 de la actividad principal con 4 dígitos (1):",null,null,null,null,"Nº de inscripción en el Registro Industrial de Navarra (si procede) (2)",null,null,null,"Año de constitución:",null,null,null,null,null,"B5",null,null,null,null,4,"Almería",null,null,"Apartamentos"]
[null,"Persona de contacto",null,null,null,"Nombre:",null,null,"Primer apellido:",null,null,null,null,null,null,null,"Validación de DNI / NIE / NIF Y CIF",null,null,null,null,5,"Ávila",null,null,"Apeadero"]
[null,"Segundo apellido:",null,null,null,null,null,"Cargo:",null,null,null,null,null,null,null,null,{"$f":"C5","v":0},"Número a comprobar",null,null,null,6,"Badajoz",null,null,"Atajo"]
[null,"Tel. directo:",null,null,null,null,null,null,null,"Correo electrónico:",null,null,null,null,null,null,{"$f":"IF(MID(Q13,1,1)=\"X\",IF(MID(\"TRWAGMYFPDXBNJZSQVHLCKE\",1+MOD(MID(Q13,2,7),23),1)=MID(Q13,9,1),\"OK\",\"NO\"),IF(MID(Q13,1,1)=\"Y\",IF(MID(\"TRWAGMYFPDXBNJZSQVHLCKE\",1+MOD(MID(Q13,2,7)+10000000,23),1)=MID(Q13,9,1),\"OK\",\"NO\"),IF(MID(Q13,1,1)=\"Z\",IF(MID(\"TRWAGMYFPDXBNJZSQVHLCKE\",1+MOD(MID(Q13,2,7)+20000000,23),1)=MID(Q13,9,1),\"OK\",\"NO\"),IF(OR(MID(Q13,1,1)=\"0\",MID(Q13,1,1)=\"1\",MID(Q13,1,1)=\"2\",MID(Q13,1,1)=\"3\",MID(Q13,1,1)= \"4\",MID(Q13,1,1)=\"5\",MID(Q13,1,1)=\"6\",MID(Q13,1,1)=\"7\",MID(Q13,1,1)=\"8\",MID(Q13,1,1)=\"9\"),IF(MID(\"TRWAGMYFPDXBNJZSQVHLCKE\",1+MOD(MID(Q13,1,8),23),1)=MID(Q13,9,1),\"OK\",\"NO\"),\"ERROR\"))))","v":"NO"},"VALIDACIÓN COMO DNI, NIF O NIE",null,null,null,7,"Baleares",null,null,"Autovía"]
[null,"Consultoría/\nAsesoría",null,null,null,null,null,"Correo electrónico:",null,null,null,"Teléfono:",null,null,null,null,{"$f":"SUM(MID(Q13,3,1)+MID(Q13,5,1)+MID(Q13,7,1)+IF(2*MID(Q13,2,1)<10,2*MID(Q13,2,1),TRUNC(2*MID(Q13,2,1)/10)+ 2*MID(Q13,2,1)-TRUNC(2*MID(Q13,2,1)/10)*10)+IF(2*MID(Q13,4,1)<10,2*MID(Q13,4,1),TRUNC(2*MID(Q13,4,1)/10)+2*MID(Q13,4,1)-TRUNC(2*MID(Q13,4,1)/10)*10)+IF(2*MID(Q13,6,1)<10,2*MID(Q13,6,1),TRUNC(2*MID(Q13,6,1)/10)+2*MID(Q13,6,1)-TRUNC(2*MID(Q13,6,1)/10)*10)+IF(2*MID(Q13,8,1)<10,2*MID(Q13,8,1),TRUNC(2*MID(Q13,8,1)/10)+2*MID(Q13,8,1)-TRUNC(2*MID(Q13,8,1)/10)*10))","v":{"$error":"#VALUE!"}},"Operaciones sobre número para comprobar CIF",null,null,null,8,"Barcelona",null,null,"Avenida"]
[null,"Dirección completa (si es distinta del domicilio social):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(MID(Q13,1,1)=\"B\",MID(Q13,1,1)=\"E\",MID(Q13,1,1)=\"H\"),IF(TEXT(IF((Q15-TRUNC(Q15/10)*10)=0,0,10-(Q15-TRUNC(Q15/10)*10)),0)=MID(Q13,9,1),\"OK\",\"NO\"), IF(OR(MID(Q13,1,1)=\"P\",MID(Q13,1,1)=\"Q\",MID(Q13,1,1)=\"S\",MID(Q13,1,1)=\"W\"),IF(MID(\"ABCDEFGHIJ\",IF((Q15-TRUNC(Q15/10)*10)=0,10,10-(Q15-TRUNC(Q15/10)*10)),1)=MID(Q13,9,1),\"OK\",\"NO\"),IF(OR(TEXT(IF((Q15-TRUNC(Q15/10)*10)=0,0,10-(Q15-TRUNC(Q15/10)*10)),0)=MID(Q13,9,1),MID(\"ABCDEFGHIJ\",IF((Q15-TRUNC(Q15/10)*10)=0,10,10-(Q15-TRUNC(Q15/10)*10)),1)=MID(Q13,9,1)),\"OK\",\"NO\")))","v":{"$error":"#VALUE!"}},"VALIDACIÓN COMO CIF",null,null,null,9,"Burgos",null,null,"Bajada"]
[null,"Dirección (calle, número, etc):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(Q14=\"OK\",Q16=\"OK\"),\"OK\",\"NO\")","v":{"$error":"#VALUE!"}},"VALIDACIÓN CONJUNTA COMO DNI, NIF O NIE O BIEN COMO CIF",null,null,null,10,"Cáceres",null,null,"Barranco"]
[null,"Codigo Postal:",null,null,null,"Localidad:",null,null,null,"Provincia:",{"$f":"VLOOKUP(TRUNC(E18/1000),$V$7:$W$59,2,FALSE)","v":"Introducir Código Postal"},null,null,null,null,null,null,null,null,null,null,11,"Cádiz",null,null,"Bloque"]
[null,"Datos económicos de los últimos tres ejercicios cerrados (€)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Castellón",null,null,"Calle"]
[null,"Año datos:",null,null,null,2020,2021,2022,null,null,null,null,null,null,null,null,"K21",null,null,null,null,13,"Ciudad Real",null,null,"Calleja"]
[null,"Empleados:",null,null,null,null,null,null,null,"Tamaño de empresa",null,null,null,null,null,null,"Agente del SINAI",null,null,null,null,14,"Córdoba",null,null,"Callejuela"]
[null,"Facturación:",null,null,null,null,null,null,null,"Las Unidades de I+D+i empresarial en los proyectos de transferencia son  Agente del SINAI  y en el resto declararán el tamaño.",null,null,null,null,null,null,"Grande",null,null,null,null,15,"Coruña",null,null,"Camino"]
[null,"Activo total:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mediana",null,null,null,null,16,"Cuenca",null,null,"Carretera"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pequeña",null,null,null,null,17,"Girona",null,null,"Cerro"]
[null,"(1)","https://www.boe.es/buscar/act.php?id=BOE-A-2007-8824",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,"Granada",null,null,"Circunvalación"]
[null,"(2)","Registro Industrial - navarra.es",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"Guadalajara",null,null,"Convento"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,"Guipúzcoa",null,null,"Cooperativa"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"Huelva",null,null,"Corredera"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,"Huesca",null,null,"Costa"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,"Jaén",null,null,"Costanilla"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,"León",null,null,"Costera"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Lleida",null,null,"Cruce"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,"La rioja",null,null,"Cuadra"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,"Lugo",null,null,"Cuesta"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,"Madrid",null,null,"Chalet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,"Málaga",null,null,"Dehesa"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,"Murcia",null,null,"Diseminado"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,"Navarra",null,null,"Edificio"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,"Orense",null,null,"Edificios"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,"Asturias",null,null,"Empresa"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"Palencia",null,null,"Entrada"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,"Las Palmas",null,null,"Entradas"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,"Pontevedra",null,null,"Escala"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,"Salamanca",null,null,"Escaleras"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,"Santa Cruz de Tenerife",null,null,"Escalinata"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,"Cantabria",null,null,"Estación"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,"Segovia",null,null,"Explanada"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,"Sevilla",null,null,"Extrarradio"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,"Soria",null,null,"Fábrica"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,"Tarragona",null,null,"Finca"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,"Teruel",null,null,"Fincas"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,"Toledo",null,null,"Galería"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,"Valencia",null,null,"Glorieta"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,"Valladolid",null,null,"Granja"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,"Vizcaya",null,null,"Grupo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,"Zamora",null,null,"Grupos"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,"Zaragoza",null,null,"Lugar"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,"Ceuta",null,null,"Mercado"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,"Melilla",null,null,"Monasterio"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monte"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Muelle"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Núcleo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nudo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paraje"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Particular"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Partida"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pasadizo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pasaje"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paseo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pasillo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paso"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paso particular"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Patio"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Placeta"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Placetilla"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Playa"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plaza"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plazoleta"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plazuela"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Poblado"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Posada"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prolongación"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pueblo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Puerta"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Puerto"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rambla"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rampa"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Replaceta"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rincón"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ronda"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rondin"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rotonda"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sector"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Senda"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sendero"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subida"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Torrente"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tránsito"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trasera"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Travesía"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Túnel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Urbanización"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vereda"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vía"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Viaducto"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vial"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Villa"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Viviendas"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zona"]

{"sheet":"TAMAÑO EMPRESA","index":5,"n_rows":500,"n_cols":23,"rows_kept":500,"cut":false,"hidden":false,"merged":[[76,4,76,5],[65,4,65,5],[71,4,71,5],[78,4,78,5],[70,4,70,5],[66,4,66,5],[77,4,77,5],[74,3,78,3],[74,4,74,5],[68,3,72,3],[72,4,72,5],[69,4,69,5],[106,1,106,2],[103,4,103,5],[98,1,98,2],[93,4,93,5],[91,1,91,2],[92,1,97,2],[92,3,97,3],[92,4,92,5],[94,4,94,5],[95,4,95,5],[96,4,96,5],[97,4,97,5],[99,1,105,2],[99,3,105,3],[99,4,99,5],[100,4,100,5],[101,4,101,5],[102,4,102,5],[105,4,105,5],[434,19,434,22],[146,19,146,22],[154,19,154,22],[499,2,499,5],[410,19,410,22],[418,19,418,22],[426,19,426,22],[402,19,402,22],[250,19,250,22],[178,19,178,22],[466,19,466,22],[474,19,474,22],[482,19,482,22],[490,19,490,22],[442,19,442,22],[450,19,450,22],[458,19,458,22],[430,14,430,17],[370,19,370,22],[378,19,378,22],[386,19,386,22],[354,19,354,22],[362,19,362,22],[495,6,499,8],[84,4,84,5],[85,1,85,2],[86,1,90,2],[86,3,90,3],[86,4,86,5],[87,4,87,5],[88,4,88,5],[89,4,89,5],[90,4,90,5],[53,1,53,8],[31,1,31,8],[6,6,6,8],[32,6,32,8],[56,1,60,2],[61,1,61,2],[62,1,66,2],[62,3,66,3],[6,1,6,5],[56,3,60,3],[54,6,54,8],[19,1,19,3],[51,1,51,4],[62,4,62,5],[63,4,63,5],[64,4,64,5],[32,1,32,5],[55,4,55,5],[56,4,56,5],[55,1,55,2],[58,4,58,5],[59,4,59,5],[60,4,60,5],[45,1,45,4],[67,1,67,2],[68,1,72,2],[2,11,2,12],[394,19,394,22],[118,14,118,17],[286,14,286,17],[234,19,234,22],[274,19,274,22],[266,19,266,22],[5,1,5,8],[54,1,54,5],[68,4,68,5],[74,1,78,2],[57,4,57,5],[226,19,226,22],[75,4,75,5],[116,2,116,5],[162,19,162,22],[79,1,79,2],[170,19,170,22],[282,19,282,22],[330,19,330,22],[306,19,306,22],[73,1,73,2],[314,19,314,22],[210,19,210,22],[130,19,130,22],[80,3,84,3],[346,19,346,22],[322,19,322,22],[242,19,242,22],[186,19,186,22],[194,19,194,22],[202,19,202,22],[218,19,218,22],[258,19,258,22],[290,19,290,22],[298,19,298,22],[122,19,122,22],[138,19,138,22],[338,19,338,22],[108,1,108,8],[80,1,84,2],[80,4,80,5],[81,4,81,5],[82,4,82,5],[83,4,83,5],[104,4,104,5],[46,1,46,4],[47,1,47,4],[48,1,48,4],[49,1,49,4],[50,1,50,4],[39,1,39,4],[40,1,40,4],[41,1,41,4],[42,1,42,4],[43,1,43,4],[44,1,44,4],[36,1,36,4],[37,1,37,4],[38,1,38,4],[3,1,3,8],[1,1,1,8],[2,1,2,8],[28,1,28,3],[20,1,20,3],[21,1,21,3],[22,1,22,3],[23,1,23,3],[24,1,24,3],[25,1,25,3],[7,1,7,3],[8,1,8,3],[9,1,9,3],[10,1,10,3],[11,1,11,3],[12,1,12,3],[13,1,13,3],[14,1,14,3],[4,2,4,3],[29,1,29,5],[4,5,4,8],[15,1,15,3],[26,1,26,3],[27,1,27,3],[16,1,16,3],[17,1,17,3],[18,1,18,3],[33,1,33,4],[34,1,34,4],[35,1,35,4]]}
[]
[null,"2. TAMAÑO DE EMPRESA"]
[null,"Debe cumplimentarse por todas las solicitantes. Las PYME además, deberán adjuntar a la solicitud las cuentas cerradas de los últimos 3 ejercicios, memorias e informes, conforme a la base 8.3, tanto de la solicitante como de sus asociadas y vinculadas. Por cada fila rellena en las relaciones 1, 2 y 3, se muestra una tabla para rellenar sus datos por debajo de la solicitante.",null,null,null,null,null,null,null,null,null,"BLOQUEO\nAUTOMÁTICO",null,"SI"]
[null,"DATOS NECESARIOS PARA DETERMINAR EL TAMAÑO DE LA EMPRESA (ANEXO I DEL REGLAMENTO (UE) Nº 651/2014)."]
[null,null," Puede ayudarse de lo siguiente: ",null,null,"Guía sobre la definición de PYME",null,null,null,null,null,null,"N3, D62, D115 y sucesivos; y macro"]
[null,"1- RELACIÓN DE ACCIONISTAS DE LA EMPRESA (tanto personas físicas como jurídicas)",null,null,null,null,null,null,null,null,null,null,"SI"]
[null,"Después de rellenar esta tabla, rellenar los datos económicos de empresas en las inferiores",null,null,null,null,"% PARTICIPACIÓN",null,null,null,null,null,"NO"]
[null,"NOMBRE O RAZÓN SOCIAL",null,null,"CIF","Tipo de persona",{"$f":"'EMPRESA-DATOS GENERALES'!$F$20","v":2020},{"$f":"'EMPRESA-DATOS GENERALES'!G20","v":2021},{"$f":"'EMPRESA-DATOS GENERALES'!H20","v":2022},null,null,null,"F8"]
[null,null,null,null,null,null,null,{"$f":"G9","v":0},0,null,null,null,"Persona jurídica"]
[null,null,null,null,null,null,null,0,0,null,null,null,"Persona física"]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,"TOTAL",null,null,null,null,{"$f":"SUM(G9:G29)","v":0},{"$f":"SUM(H9:H29)","v":0},{"$f":"SUM(I9:I29)","v":0}]
[]
[null,"2- RELACIÓN DE EMPRESAS FILIALES O PARTICIPADAS POR LA EMPRESA"]
[null,"Después de rellenar esta tabla, rellenar los datos económicos de empresas en las inferiores",null,null,null,null,"% PARTICIPACIÓN"]
[null,"RAZÓN SOCIAL",null,null,null,"CIF",{"$f":"G8","v":2020},{"$f":"H8","v":2021},{"$f":"I8","v":2022}]
[null,null,null,null,null,null,null,{"$f":"G35","v":0},0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[]
[null,"3- Si una o más personas físicas son, de forma conjunta, accionistas mayoritarios de la empresa solicitante y también de otra u otras, indicar los siguientes datos de dichas empresas en esta tabla, y rellenar las tablas inferiores"]
[null,"Por cada empresa se debe rellenar si tiene el mismo CNAE u opera en mercado contiguo",null,null,null,null,"% PARTICIPACIÓN"]
[null,"RAZÓN SOCIAL Y CIF",null,"Actividad principal","Accionistas comunes (de la tabla 1)",null,{"$f":"G8","v":2020},{"$f":"H8","v":2021},{"$f":"I8","v":2022}]
[null,null,null,null,null,null,null,{"$f":"G57","v":0},0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,"¿Tiene el mismo CNAE?",null,null,"¿Mercado contiguo?",null,{"$f":"SUM(G57:G61)","v":0},{"$f":"SUM(H57:H61)","v":0},{"$f":"SUM(I57:I61)","v":0}]
[null,null,null,null,null,null,null,{"$f":"G63","v":0},0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,"¿Tiene el mismo CNAE?",null,null,"¿Mercado contiguo?",null,{"$f":"SUM(G63:G67)","v":0},{"$f":"SUM(H63:H67)","v":0},{"$f":"SUM(I63:I67)","v":0}]
[null,null,null,null,null,null,null,{"$f":"G69","v":0},0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,"¿Tiene el mismo CNAE?",null,null,"¿Mercado contiguo?",null,{"$f":"SUM(G69:G73)","v":0},{"$f":"SUM(H69:H73)","v":0},{"$f":"SUM(I69:I73)","v":0}]
[null,null,null,null,null,null,null,{"$f":"G75","v":0},0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,"¿Tiene el mismo CNAE?",null,null,"¿Mercado contiguo?",null,{"$f":"SUM(G75:G79)","v":0},{"$f":"SUM(H75:H79)","v":0},{"$f":"SUM(I75:I79)","v":0}]
[null,null,null,null,null,null,null,{"$f":"G81","v":0},0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,"¿Tiene el mismo CNAE?",null,null,"¿Mercado contiguo?",null,{"$f":"SUM(G81:G85)","v":0},{"$f":"SUM(H81:H85)","v":0},{"$f":"SUM(I81:I85)","v":0}]
[null,null,null,null,null,null,null,{"$f":"G87","v":0},0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,"¿Tiene el mismo CNAE?",null,null,"¿Mercado contiguo?",null,{"$f":"SUM(G87:G91)","v":0},{"$f":"SUM(H87:H91)","v":0},{"$f":"SUM(I87:I91)","v":0}]
[null,null,null,null,null,null,null,{"$f":"G93","v":0},{"$f":"H93","v":0}]
[null,null,null,null,null,null,null,{"$f":"G94","v":0},{"$f":"H94","v":0}]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,"¿Tiene el mismo CNAE?",null,null,"¿Mercado contiguo?",null,{"$f":"SUM(G93:G98)","v":0},{"$f":"SUM(H93:H98)","v":0},{"$f":"SUM(I93:I98)","v":0}]
[null,null,null,null,null,null,null,{"$f":"G100","v":0},{"$f":"H100","v":0}]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,{"$f":"G104","v":0},{"$f":"H104","v":0}]
[null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0,0]
[null,"¿Tiene el mismo CNAE?",null,null,"¿Mercado contiguo?",null,{"$f":"SUM(G100:G106)","v":0},{"$f":"SUM(H100:H106)","v":0},{"$f":"SUM(I100:I106)","v":0}]
[]
[null,"Rellenar una Tabla de Empresa por cada empresa asociada (participación entre el 25% y el 50%) o vinculada (>50%).\nEl nombre de la empresa proviene de las tablas de más arriba: T1 empresas participantes. T2 empresas participadas y T3 empresas asociadas o vinculadas a través de persona física."]
[]
[null,null,"SOLICITANTE",{"$f":"'EMPRESA-DATOS GENERALES'!F20","v":2020},{"$f":"'EMPRESA-DATOS GENERALES'!G20","v":2021},{"$f":"'EMPRESA-DATOS GENERALES'!H20","v":2022},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C111","v":"SOLICITANTE"},{"$f":"D111","v":2020},{"$f":"E111","v":2021},{"$f":"F111","v":2022}]
[null,null,"Nº de empleados",{"$f":"'EMPRESA-DATOS GENERALES'!F21","v":0},{"$f":"'EMPRESA-DATOS GENERALES'!G21","v":0},{"$f":"'EMPRESA-DATOS GENERALES'!H21","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C112","v":"Nº de empleados"},0,{"$f":"E112","v":0},0]
[null,null,"Facturación (€)",{"$f":"'EMPRESA-DATOS GENERALES'!F22","v":0},{"$f":"'EMPRESA-DATOS GENERALES'!G22","v":0},{"$f":"'EMPRESA-DATOS GENERALES'!H22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Facturación (€)",0,0,0]
[null,null,"Activo total (€)",{"$f":"'EMPRESA-DATOS GENERALES'!F23","v":0},{"$f":"'EMPRESA-DATOS GENERALES'!G23","v":0},{"$f":"'EMPRESA-DATOS GENERALES'!H23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Activo total (€)",0,0,0]
[null,null,"¿Esta empresa tiene empresas vinculadas?",null,"¿Esta empresa tiene empresas asociadas?"]
[null,null,"Listado de empresas vinculadas",null,"Listado empresas asociadas"]
[null,null,"En caso de que la empresa de esta tabla tenga empresas vinculadas deberá rellenar otra tabla con los datos de la empresa vinculada. En caso de que la empresa de la tabla sea vinculada a la solicitante y tenga empresas asociadas, también deberán incluirse "]
[]
[null,null,{"$f":"IF(INDIRECT(N120)=$M$9,INDIRECT(N122),\"\")","v":""},{"$f":"$D$111","v":2020},{"$f":"$E$111","v":2021},{"$f":"$F$111","v":2022},null,null,null,null,null,{"$f":"IF(OR($C119=\"\",AND(D123=0,E123=0,F123=0)), \"Ocultar fila\",\"\")","v":"Ocultar fila"},"FILA REF.","CELDAS REF.","TABLA 1",null,null,null,null,{"$f":"C119","v":""},{"$f":"D119","v":2020},{"$f":"E119","v":2021},{"$f":"F119","v":2022}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$f":"L119","v":"Ocultar fila"},9,{"$f":"CONCATENATE(\"F\",M120)","v":"F9"},"Celda donde se selecciona si persona física o jurídica",null,null,null,null,{"$f":"C120","v":"Nº de empleados"},{"$f":"ROUND(D120*D123,2)+U112","v":0},{"$f":"ROUND(E120*E123,2)+V112","v":0},{"$f":"ROUND(F120*F123,2)+W112","v":0}]
[null,null,"Facturación (€)",null,null,null,null,null,null,null,null,{"$f":"L120","v":"Ocultar fila"},null,null,null,null,null,null,null,{"$f":"C121","v":"Facturación (€)"},{"$f":"ROUND(D121*D123,2)+U113","v":0},{"$f":"ROUND(E121*E123,2)+V113","v":0},{"$f":"ROUND(F121*F123,2)+W113","v":0}]
[null,null,"Activo total (€)",null,null,null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"B\",M120)","v":"B9"},"Contiene nombre de la empresa",null,null,null,null,{"$f":"C122","v":"Activo total (€)"},{"$f":"ROUND(D122*D123,2)+U114","v":0},{"$f":"ROUND(E122*E123,2)+V114","v":0},{"$f":"ROUND(F122*F123,2)+W114","v":0}]
[null,null,"% part. Aplicable",{"$f":"IF(C119=\"\",0,IF(INDIRECT(N123)>0.5,1,IF(INDIRECT(N123)>=0.25,INDIRECT(N123),0)))","v":0},{"$f":"IF(C119=\"\",0,IF(INDIRECT(N124)>0.5,1,IF(INDIRECT(N124)>=0.25,INDIRECT(N124),0)))","v":0},{"$f":"IF(C119=\"\",0,IF(INDIRECT(N125)>0.5,1,IF(INDIRECT(N125)>=0.25,INDIRECT(N125),0)))","v":0},null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"G\",M120)","v":"G9"},"Contiene% de participación del primer año",null,null,null,null,"% APLICADO Y SUMADO AL ANTERIOR"]
[null,null,"¿Esta empresa tiene empresas vinculadas?",null,"¿Esta empresa tiene empresas asociadas?",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"H\",M120)","v":"H9"},"Contiene% de participación del segundo año"]
[null,null,"Listado de empresas vinculadas",null,"Listado empresas asociadas",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"I\",M120)","v":"I9"},"Contiene% de participación del tercer año"]
[null,null,null,null,null,null,null,null,null,null,null,"Ocultar fila"]
[null,null,{"$f":"IF(INDIRECT(N128)=$M$9,INDIRECT(N130),\"\")","v":""},{"$f":"$D$111","v":2020},{"$f":"$E$111","v":2021},{"$f":"$F$111","v":2022},null,null,null,null,null,{"$f":"IF(OR($C127=\"\",AND(D131=0,E131=0,F131=0)), \"Ocultar fila\",\"\")","v":"Ocultar fila"},"FILA REF.","CELDAS REF.",null,null,null,null,null,{"$f":"C127","v":""},{"$f":"D127","v":2020},{"$f":"E127","v":2021},{"$f":"F127","v":2022}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$f":"L127","v":"Ocultar fila"},{"$f":"M120+1","v":10},{"$f":"CONCATENATE(\"F\",M128)","v":"F10"},null,null,null,null,null,{"$f":"C128","v":"Nº de empleados"},{"$f":"ROUND(D128*D131,2)+U120","v":0},{"$f":"ROUND(E128*E131,2)+V120","v":0},{"$f":"ROUND(F128*F131,2)+W120","v":0}]
[null,null,"Facturación (€)",null,null,null,null,null,null,null,null,{"$f":"L128","v":"Ocultar fila"},null,null,null,null,null,null,null,{"$f":"C129","v":"Facturación (€)"},{"$f":"ROUND(D129*D131,2)+U121","v":0},{"$f":"ROUND(E129*E131,2)+V121","v":0},{"$f":"ROUND(F129*F131,2)+W121","v":0}]
[null,null,"Activo total (€)",null,null,null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"B\",M128)","v":"B10"},null,null,null,null,null,{"$f":"C130","v":"Activo total (€)"},{"$f":"ROUND(D130*D131,2)+U122","v":0},{"$f":"ROUND(E130*E131,2)+V122","v":0},{"$f":"ROUND(F130*F131,2)+W122","v":0}]
[null,null,"% part. Aplicable",{"$f":"IF(C127=\"\",0,IF(INDIRECT(N131)>0.5,1,IF(INDIRECT(N131)>=0.25,INDIRECT(N131),0)))","v":0},{"$f":"IF(C127=\"\",0,IF(INDIRECT(N132)>0.5,1,IF(INDIRECT(N132)>=0.25,INDIRECT(N132),0)))","v":0},{"$f":"IF(C127=\"\",0,IF(INDIRECT(N133)>0.5,1,IF(INDIRECT(N133)>=0.25,INDIRECT(N133),0)))","v":0},null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"G\",M128)","v":"G10"},null,null,null,null,null,"% APLICADO Y SUMADO AL ANTERIOR"]
[null,null,"¿Esta empresa tiene empresas vinculadas?",null,"¿Esta empresa tiene empresas asociadas?",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"H\",M128)","v":"H10"}]
[null,null,"Listado de empresas vinculadas",null,"Listado empresas asociadas",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"I\",M128)","v":"I10"}]
[null,null,null,null,null,null,null,null,null,null,null,"Ocultar fila"]
[null,null,{"$f":"IF(INDIRECT(N136)=$M$9,INDIRECT(N138),\"\")","v":""},{"$f":"$D$111","v":2020},{"$f":"$E$111","v":2021},{"$f":"$F$111","v":2022},null,null,null,null,null,{"$f":"IF(OR($C135=\"\",AND(D139=0,E139=0,F139=0)), \"Ocultar fila\",\"\")","v":"Ocultar fila"},"FILA REF.","CELDAS REF.",null,null,null,null,null,{"$f":"C135","v":""},{"$f":"D135","v":2020},{"$f":"E135","v":2021},{"$f":"F135","v":2022}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$f":"L135","v":"Ocultar fila"},{"$f":"M128+1","v":11},{"$f":"CONCATENATE(\"F\",M136)","v":"F11"},null,null,null,null,null,{"$f":"C136","v":"Nº de empleados"},{"$f":"ROUND(D136*D139,2)+U128","v":0},{"$f":"ROUND(E136*E139,2)+V128","v":0},{"$f":"ROUND(F136*F139,2)+W128","v":0}]
[null,null,"Facturación (€)",null,null,null,null,null,null,null,null,{"$f":"L136","v":"Ocultar fila"},null,null,null,null,null,null,null,{"$f":"C137","v":"Facturación (€)"},{"$f":"ROUND(D137*D139,2)+U129","v":0},{"$f":"ROUND(E137*E139,2)+V129","v":0},{"$f":"ROUND(F137*F139,2)+W129","v":0}]
[null,null,"Activo total (€)",null,null,null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"B\",M136)","v":"B11"},null,null,null,null,null,{"$f":"C138","v":"Activo total (€)"},{"$f":"ROUND(D138*D139,2)+U130","v":0},{"$f":"ROUND(E138*E139,2)+V130","v":0},{"$f":"ROUND(F138*F139,2)+W130","v":0}]
[null,null,"% part. Aplicable",{"$f":"IF(C135=\"\",0,IF(INDIRECT(N139)>0.5,1,IF(INDIRECT(N139)>=0.25,INDIRECT(N139),0)))","v":0},{"$f":"IF(C135=\"\",0,IF(INDIRECT(N140)>0.5,1,IF(INDIRECT(N140)>=0.25,INDIRECT(N140),0)))","v":0},{"$f":"IF(C135=\"\",0,IF(INDIRECT(N141)>0.5,1,IF(INDIRECT(N141)>=0.25,INDIRECT(N141),0)))","v":0},null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"G\",M136)","v":"G11"},null,null,null,null,null,"% APLICADO Y SUMADO AL ANTERIOR"]
[null,null,"¿Esta empresa tiene empresas vinculadas?",null,"¿Esta empresa tiene empresas asociadas?",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"H\",M136)","v":"H11"}]
[null,null,"Listado de empresas vinculadas",null,"Listado empresas asociadas",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"I\",M136)","v":"I11"}]
[null,null,null,null,null,null,null,null,null,null,null,"Ocultar fila"]
[null,null,{"$f":"IF(INDIRECT(N144)=$M$9,INDIRECT(N146),\"\")","v":""},{"$f":"$D$111","v":2020},{"$f":"$E$111","v":2021},{"$f":"$F$111","v":2022},null,null,null,null,null,{"$f":"IF(OR($C143=\"\",AND(D147=0,E147=0,F147=0)), \"Ocultar fila\",\"\")","v":"Ocultar fila"},"FILA REF.","CELDAS REF.",null,null,null,null,null,{"$f":"C143","v":""},{"$f":"D143","v":2020},{"$f":"E143","v":2021},{"$f":"F143","v":2022}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$f":"L143","v":"Ocultar fila"},{"$f":"M136+1","v":12},{"$f":"CONCATENATE(\"F\",M144)","v":"F12"},null,null,null,null,null,{"$f":"C144","v":"Nº de empleados"},{"$f":"ROUND(D144*D147,2)+U136","v":0},{"$f":"ROUND(E144*E147,2)+V136","v":0},{"$f":"ROUND(F144*F147,2)+W136","v":0}]
[null,null,"Facturación (€)",null,null,null,null,null,null,null,null,{"$f":"L144","v":"Ocultar fila"},null,null,null,null,null,null,null,{"$f":"C145","v":"Facturación (€)"},{"$f":"ROUND(D145*D147,2)+U137","v":0},{"$f":"ROUND(E145*E147,2)+V137","v":0},{"$f":"ROUND(F145*F147,2)+W137","v":0}]
[null,null,"Activo total (€)",null,null,null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"B\",M144)","v":"B12"},null,null,null,null,null,{"$f":"C146","v":"Activo total (€)"},{"$f":"ROUND(D146*D147,2)+U138","v":0},{"$f":"ROUND(E146*E147,2)+V138","v":0},{"$f":"ROUND(F146*F147,2)+W138","v":0}]
[null,null,"% part. Aplicable",{"$f":"IF(C143=\"\",0,IF(INDIRECT(N147)>0.5,1,IF(INDIRECT(N147)>=0.25,INDIRECT(N147),0)))","v":0},{"$f":"IF(C143=\"\",0,IF(INDIRECT(N148)>0.5,1,IF(INDIRECT(N148)>=0.25,INDIRECT(N148),0)))","v":0},{"$f":"IF(C143=\"\",0,IF(INDIRECT(N149)>0.5,1,IF(INDIRECT(N149)>=0.25,INDIRECT(N149),0)))","v":0},null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"G\",M144)","v":"G12"},null,null,null,null,null,"% APLICADO Y SUMADO AL ANTERIOR"]
[null,null,"¿Esta empresa tiene empresas vinculadas?",null,"¿Esta empresa tiene empresas asociadas?",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"H\",M144)","v":"H12"}]
[null,null,"Listado de empresas vinculadas",null,"Listado empresas asociadas",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"I\",M144)","v":"I12"}]
[null,null,null,null,null,null,null,null,null,null,null,"Ocultar fila"]
[null,null,{"$f":"IF(INDIRECT(N152)=$M$9,INDIRECT(N154),\"\")","v":""},{"$f":"$D$111","v":2020},{"$f":"$E$111","v":2021},{"$f":"$F$111","v":2022},null,null,null,null,null,{"$f":"IF(OR($C151=\"\",AND(D155=0,E155=0,F155=0)), \"Ocultar fila\",\"\")","v":"Ocultar fila"},"FILA REF.","CELDAS REF.",null,null,null,null,null,{"$f":"C151","v":""},{"$f":"D151","v":2020},{"$f":"E151","v":2021},{"$f":"F151","v":2022}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$f":"L151","v":"Ocultar fila"},{"$f":"M144+1","v":13},{"$f":"CONCATENATE(\"F\",M152)","v":"F13"},null,null,null,null,null,{"$f":"C152","v":"Nº de empleados"},{"$f":"ROUND(D152*D155,2)+U144","v":0},{"$f":"ROUND(E152*E155,2)+V144","v":0},{"$f":"ROUND(F152*F155,2)+W144","v":0}]
[null,null,"Facturación (€)",null,null,null,null,null,null,null,null,{"$f":"L152","v":"Ocultar fila"},null,null,null,null,null,null,null,{"$f":"C153","v":"Facturación (€)"},{"$f":"ROUND(D153*D155,2)+U145","v":0},{"$f":"ROUND(E153*E155,2)+V145","v":0},{"$f":"ROUND(F153*F155,2)+W145","v":0}]
[null,null,"Activo total (€)",null,null,null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"B\",M152)","v":"B13"},null,null,null,null,null,{"$f":"C154","v":"Activo total (€)"},{"$f":"ROUND(D154*D155,2)+U146","v":0},{"$f":"ROUND(E154*E155,2)+V146","v":0},{"$f":"ROUND(F154*F155,2)+W146","v":0}]
[null,null,"% part. Aplicable",{"$f":"IF(C151=\"\",0,IF(INDIRECT(N155)>0.5,1,IF(INDIRECT(N155)>=0.25,INDIRECT(N155),0)))","v":0},{"$f":"IF(C151=\"\",0,IF(INDIRECT(N156)>0.5,1,IF(INDIRECT(N156)>=0.25,INDIRECT(N156),0)))","v":0},{"$f":"IF(C151=\"\",0,IF(INDIRECT(N157)>0.5,1,IF(INDIRECT(N157)>=0.25,INDIRECT(N157),0)))","v":0},null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"G\",M152)","v":"G13"},null,null,null,null,null,"% APLICADO Y SUMADO AL ANTERIOR"]
[null,null,"¿Esta empresa tiene empresas vinculadas?",null,"¿Esta empresa tiene empresas asociadas?",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"H\",M152)","v":"H13"}]
[null,null,"Listado de empresas vinculadas",null,"Listado empresas asociadas",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"I\",M152)","v":"I13"}]
[null,null,null,null,null,null,null,null,null,null,null,"Ocultar fila"]
[null,null,{"$f":"IF(INDIRECT(N160)=$M$9,INDIRECT(N162),\"\")","v":""},{"$f":"$D$111","v":2020},{"$f":"$E$111","v":2021},{"$f":"$F$111","v":2022},null,null,null,null,null,{"$f":"IF(OR($C159=\"\",AND(D163=0,E163=0,F163=0)), \"Ocultar fila\",\"\")","v":"Ocultar fila"},"FILA REF.","CELDAS REF.",null,null,null,null,null,{"$f":"C159","v":""},{"$f":"D159","v":2020},{"$f":"E159","v":2021},{"$f":"F159","v":2022}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$f":"L159","v":"Ocultar fila"},{"$f":"M152+1","v":14},{"$f":"CONCATENATE(\"F\",M160)","v":"F14"},null,null,null,null,null,{"$f":"C160","v":"Nº de empleados"},{"$f":"ROUND(D160*D163,2)+U152","v":0},{"$f":"ROUND(E160*E163,2)+V152","v":0},{"$f":"ROUND(F160*F163,2)+W152","v":0}]
[null,null,"Facturación (€)",null,null,null,null,null,null,null,null,{"$f":"L160","v":"Ocultar fila"},null,null,null,null,null,null,null,{"$f":"C161","v":"Facturación (€)"},{"$f":"ROUND(D161*D163,2)+U153","v":0},{"$f":"ROUND(E161*E163,2)+V153","v":0},{"$f":"ROUND(F161*F163,2)+W153","v":0}]
[null,null,"Activo total (€)",null,null,null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"B\",M160)","v":"B14"},null,null,null,null,null,{"$f":"C162","v":"Activo total (€)"},{"$f":"ROUND(D162*D163,2)+U154","v":0},{"$f":"ROUND(E162*E163,2)+V154","v":0},{"$f":"ROUND(F162*F163,2)+W154","v":0}]
[null,null,"% part. Aplicable",{"$f":"IF(C159=\"\",0,IF(INDIRECT(N163)>0.5,1,IF(INDIRECT(N163)>=0.25,INDIRECT(N163),0)))","v":0},{"$f":"IF(C159=\"\",0,IF(INDIRECT(N164)>0.5,1,IF(INDIRECT(N164)>=0.25,INDIRECT(N164),0)))","v":0},{"$f":"IF(C159=\"\",0,IF(INDIRECT(N165)>0.5,1,IF(INDIRECT(N165)>=0.25,INDIRECT(N165),0)))","v":0},null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"G\",M160)","v":"G14"},null,null,null,null,null,"% APLICADO Y SUMADO AL ANTERIOR"]
[null,null,"¿Esta empresa tiene empresas vinculadas?",null,"¿Esta empresa tiene empresas asociadas?",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"H\",M160)","v":"H14"}]
[null,null,"Listado de empresas vinculadas",null,"Listado empresas asociadas",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"I\",M160)","v":"I14"}]
[null,null,null,null,null,null,null,null,null,null,null,"Ocultar fila"]
[null,null,{"$f":"IF(INDIRECT(N168)=$M$9,INDIRECT(N170),\"\")","v":""},{"$f":"$D$111","v":2020},{"$f":"$E$111","v":2021},{"$f":"$F$111","v":2022},null,null,null,null,null,{"$f":"IF(OR($C167=\"\",AND(D171=0,E171=0,F171=0)), \"Ocultar fila\",\"\")","v":"Ocultar fila"},"FILA REF.","CELDAS REF.",null,null,null,null,null,{"$f":"C167","v":""},{"$f":"D167","v":2020},{"$f":"E167","v":2021},{"$f":"F167","v":2022}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$f":"L167","v":"Ocultar fila"},{"$f":"M160+1","v":15},{"$f":"CONCATENATE(\"F\",M168)","v":"F15"},null,null,null,null,null,{"$f":"C168","v":"Nº de empleados"},{"$f":"ROUND(D168*D171,2)+U160","v":0},{"$f":"ROUND(E168*E171,2)+V160","v":0},{"$f":"ROUND(F168*F171,2)+W160","v":0}]
[null,null,"Facturación (€)",null,null,null,null,null,null,null,null,{"$f":"L168","v":"Ocultar fila"},null,null,null,null,null,null,null,{"$f":"C169","v":"Facturación (€)"},{"$f":"ROUND(D169*D171,2)+U161","v":0},{"$f":"ROUND(E169*E171,2)+V161","v":0},{"$f":"ROUND(F169*F171,2)+W161","v":0}]
[null,null,"Activo total (€)",null,null,null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"B\",M168)","v":"B15"},null,null,null,null,null,{"$f":"C170","v":"Activo total (€)"},{"$f":"ROUND(D170*D171,2)+U162","v":0},{"$f":"ROUND(E170*E171,2)+V162","v":0},{"$f":"ROUND(F170*F171,2)+W162","v":0}]
[null,null,"% part. Aplicable",{"$f":"IF(C167=\"\",0,IF(INDIRECT(N171)>0.5,1,IF(INDIRECT(N171)>=0.25,INDIRECT(N171),0)))","v":0},{"$f":"IF(C167=\"\",0,IF(INDIRECT(N172)>0.5,1,IF(INDIRECT(N172)>=0.25,INDIRECT(N172),0)))","v":0},{"$f":"IF(C167=\"\",0,IF(INDIRECT(N173)>0.5,1,IF(INDIRECT(N173)>=0.25,INDIRECT(N173),0)))","v":0},null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"G\",M168)","v":"G15"},null,null,null,null,null,"% APLICADO Y SUMADO AL ANTERIOR"]
[null,null,"¿Esta empresa tiene empresas vinculadas?",null,"¿Esta empresa tiene empresas asociadas?",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"H\",M168)","v":"H15"}]
[null,null,"Listado de empresas vinculadas",null,"Listado empresas asociadas",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"I\",M168)","v":"I15"}]
[null,null,null,null,null,null,null,null,null,null,null,"Ocultar fila"]
[null,null,{"$f":"IF(INDIRECT(N176)=$M$9,INDIRECT(N178),\"\")","v":""},{"$f":"$D$111","v":2020},{"$f":"$E$111","v":2021},{"$f":"$F$111","v":2022},null,null,null,null,null,{"$f":"IF(OR($C175=\"\",AND(D179=0,E179=0,F179=0)), \"Ocultar fila\",\"\")","v":"Ocultar fila"},"FILA REF.","CELDAS REF.",null,null,null,null,null,{"$f":"C175","v":""},{"$f":"D175","v":2020},{"$f":"E175","v":2021},{"$f":"F175","v":2022}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$f":"L175","v":"Ocultar fila"},{"$f":"M168+1","v":16},{"$f":"CONCATENATE(\"F\",M176)","v":"F16"},null,null,null,null,null,{"$f":"C176","v":"Nº de empleados"},{"$f":"ROUND(D176*D179,2)+U168","v":0},{"$f":"ROUND(E176*E179,2)+V168","v":0},{"$f":"ROUND(F176*F179,2)+W168","v":0}]
[null,null,"Facturación (€)",null,null,null,null,null,null,null,null,{"$f":"L176","v":"Ocultar fila"},null,null,null,null,null,null,null,{"$f":"C177","v":"Facturación (€)"},{"$f":"ROUND(D177*D179,2)+U169","v":0},{"$f":"ROUND(E177*E179,2)+V169","v":0},{"$f":"ROUND(F177*F179,2)+W169","v":0}]
[null,null,"Activo total (€)",null,null,null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"B\",M176)","v":"B16"},null,null,null,null,null,{"$f":"C178","v":"Activo total (€)"},{"$f":"ROUND(D178*D179,2)+U170","v":0},{"$f":"ROUND(E178*E179,2)+V170","v":0},{"$f":"ROUND(F178*F179,2)+W170","v":0}]
[null,null,"% part. Aplicable",{"$f":"IF(C175=\"\",0,IF(INDIRECT(N179)>0.5,1,IF(INDIRECT(N179)>=0.25,INDIRECT(N179),0)))","v":0},{"$f":"IF(C175=\"\",0,IF(INDIRECT(N180)>0.5,1,IF(INDIRECT(N180)>=0.25,INDIRECT(N180),0)))","v":0},{"$f":"IF(C175=\"\",0,IF(INDIRECT(N181)>0.5,1,IF(INDIRECT(N181)>=0.25,INDIRECT(N181),0)))","v":0},null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"G\",M176)","v":"G16"},null,null,null,null,null,"% APLICADO Y SUMADO AL ANTERIOR"]
[null,null,"¿Esta empresa tiene empresas vinculadas?",null,"¿Esta empresa tiene empresas asociadas?",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"H\",M176)","v":"H16"}]
[null,null,"Listado de empresas vinculadas",null,"Listado empresas asociadas",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"I\",M176)","v":"I16"}]
[null,null,null,null,null,null,null,null,null,null,null,"Ocultar fila"]
[null,null,{"$f":"IF(INDIRECT(N184)=$M$9,INDIRECT(N186),\"\")","v":""},{"$f":"$D$111","v":2020},{"$f":"$E$111","v":2021},{"$f":"$F$111","v":2022},null,null,null,null,null,{"$f":"IF(OR($C183=\"\",AND(D187=0,E187=0,F187=0)), \"Ocultar fila\",\"\")","v":"Ocultar fila"},"FILA REF.","CELDAS REF.",null,null,null,null,null,{"$f":"C183","v":""},{"$f":"D183","v":2020},{"$f":"E183","v":2021},{"$f":"F183","v":2022}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$f":"L183","v":"Ocultar fila"},{"$f":"M176+1","v":17},{"$f":"CONCATENATE(\"F\",M184)","v":"F17"},null,null,null,null,null,{"$f":"C184","v":"Nº de empleados"},{"$f":"ROUND(D184*D187,2)+U176","v":0},{"$f":"ROUND(E184*E187,2)+V176","v":0},{"$f":"ROUND(F184*F187,2)+W176","v":0}]
[null,null,"Facturación (€)",null,null,null,null,null,null,null,null,{"$f":"L184","v":"Ocultar fila"},null,null,null,null,null,null,null,{"$f":"C185","v":"Facturación (€)"},{"$f":"ROUND(D185*D187,2)+U177","v":0},{"$f":"ROUND(E185*E187,2)+V177","v":0},{"$f":"ROUND(F185*F187,2)+W177","v":0}]
[null,null,"Activo total (€)",null,null,null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"B\",M184)","v":"B17"},null,null,null,null,null,{"$f":"C186","v":"Activo total (€)"},{"$f":"ROUND(D186*D187,2)+U178","v":0},{"$f":"ROUND(E186*E187,2)+V178","v":0},{"$f":"ROUND(F186*F187,2)+W178","v":0}]
[null,null,"% part. Aplicable",{"$f":"IF(C183=\"\",0,IF(INDIRECT(N187)>0.5,1,IF(INDIRECT(N187)>=0.25,INDIRECT(N187),0)))","v":0},{"$f":"IF(C183=\"\",0,IF(INDIRECT(N188)>0.5,1,IF(INDIRECT(N188)>=0.25,INDIRECT(N188),0)))","v":0},{"$f":"IF(C183=\"\",0,IF(INDIRECT(N189)>0.5,1,IF(INDIRECT(N189)>=0.25,INDIRECT(N189),0)))","v":0},null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"G\",M184)","v":"G17"},null,null,null,null,null,"% APLICADO Y SUMADO AL ANTERIOR"]
[null,null,"¿Esta empresa tiene empresas vinculadas?",null,"¿Esta empresa tiene empresas asociadas?",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"H\",M184)","v":"H17"}]
[null,null,"Listado de empresas vinculadas",null,"Listado empresas asociadas",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"I\",M184)","v":"I17"}]
[null,null,null,null,null,null,null,null,null,null,null,"Ocultar fila"]
[null,null,{"$f":"IF(INDIRECT(N192)=$M$9,INDIRECT(N194),\"\")","v":""},{"$f":"$D$111","v":2020},{"$f":"$E$111","v":2021},{"$f":"$F$111","v":2022},null,null,null,null,null,{"$f":"IF(OR($C191=\"\",AND(D195=0,E195=0,F195=0)), \"Ocultar fila\",\"\")","v":"Ocultar fila"},"FILA REF.","CELDAS REF.",null,null,null,null,null,{"$f":"C191","v":""},{"$f":"D191","v":2020},{"$f":"E191","v":2021},{"$f":"F191","v":2022}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$f":"L191","v":"Ocultar fila"},{"$f":"M184+1","v":18},{"$f":"CONCATENATE(\"F\",M192)","v":"F18"},null,null,null,null,null,{"$f":"C192","v":"Nº de empleados"},{"$f":"ROUND(D192*D195,2)+U184","v":0},{"$f":"ROUND(E192*E195,2)+V184","v":0},{"$f":"ROUND(F192*F195,2)+W184","v":0}]
[null,null,"Facturación (€)",null,null,null,null,null,null,null,null,{"$f":"L192","v":"Ocultar fila"},null,null,null,null,null,null,null,{"$f":"C193","v":"Facturación (€)"},{"$f":"ROUND(D193*D195,2)+U185","v":0},{"$f":"ROUND(E193*E195,2)+V185","v":0},{"$f":"ROUND(F193*F195,2)+W185","v":0}]
[null,null,"Activo total (€)",null,null,null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"B\",M192)","v":"B18"},null,null,null,null,null,{"$f":"C194","v":"Activo total (€)"},{"$f":"ROUND(D194*D195,2)+U186","v":0},{"$f":"ROUND(E194*E195,2)+V186","v":0},{"$f":"ROUND(F194*F195,2)+W186","v":0}]
[null,null,"% part. Aplicable",{"$f":"IF(C191=\"\",0,IF(INDIRECT(N195)>0.5,1,IF(INDIRECT(N195)>=0.25,INDIRECT(N195),0)))","v":0},{"$f":"IF(C191=\"\",0,IF(INDIRECT(N196)>0.5,1,IF(INDIRECT(N196)>=0.25,INDIRECT(N196),0)))","v":0},{"$f":"IF(C191=\"\",0,IF(INDIRECT(N197)>0.5,1,IF(INDIRECT(N197)>=0.25,INDIRECT(N197),0)))","v":0},null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"G\",M192)","v":"G18"},null,null,null,null,null,"% APLICADO Y SUMADO AL ANTERIOR"]
[null,null,"¿Esta empresa tiene empresas vinculadas?",null,"¿Esta empresa tiene empresas asociadas?",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"H\",M192)","v":"H18"}]
[null,null,"Listado de empresas vinculadas",null,"Listado empresas asociadas",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"I\",M192)","v":"I18"}]
[null,null,null,null,null,null,null,null,null,null,null,"Ocultar fila"]
[null,null,{"$f":"IF(INDIRECT(N200)=$M$9,INDIRECT(N202),\"\")","v":""},{"$f":"$D$111","v":2020},{"$f":"$E$111","v":2021},{"$f":"$F$111","v":2022},null,null,null,null,null,{"$f":"IF(OR($C199=\"\",AND(D203=0,E203=0,F203=0)), \"Ocultar fila\",\"\")","v":"Ocultar fila"},"FILA REF.","CELDAS REF.",null,null,null,null,null,{"$f":"C199","v":""},{"$f":"D199","v":2020},{"$f":"E199","v":2021},{"$f":"F199","v":2022}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$f":"L199","v":"Ocultar fila"},{"$f":"M192+1","v":19},{"$f":"CONCATENATE(\"F\",M200)","v":"F19"},null,null,null,null,null,{"$f":"C200","v":"Nº de empleados"},{"$f":"ROUND(D200*D203,2)+U192","v":0},{"$f":"ROUND(E200*E203,2)+V192","v":0},{"$f":"ROUND(F200*F203,2)+W192","v":0}]
[null,null,"Facturación (€)",null,null,null,null,null,null,null,null,{"$f":"L200","v":"Ocultar fila"},null,null,null,null,null,null,null,{"$f":"C201","v":"Facturación (€)"},{"$f":"ROUND(D201*D203,2)+U193","v":0},{"$f":"ROUND(E201*E203,2)+V193","v":0},{"$f":"ROUND(F201*F203,2)+W193","v":0}]
[null,null,"Activo total (€)",null,null,null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"B\",M200)","v":"B19"},null,null,null,null,null,{"$f":"C202","v":"Activo total (€)"},{"$f":"ROUND(D202*D203,2)+U194","v":0},{"$f":"ROUND(E202*E203,2)+V194","v":0},{"$f":"ROUND(F202*F203,2)+W194","v":0}]
[null,null,"% part. Aplicable",{"$f":"IF(C199=\"\",0,IF(INDIRECT(N203)>0.5,1,IF(INDIRECT(N203)>=0.25,INDIRECT(N203),0)))","v":0},{"$f":"IF(C199=\"\",0,IF(INDIRECT(N204)>0.5,1,IF(INDIRECT(N204)>=0.25,INDIRECT(N204),0)))","v":0},{"$f":"IF(C199=\"\",0,IF(INDIRECT(N205)>0.5,1,IF(INDIRECT(N205)>=0.25,INDIRECT(N205),0)))","v":0},null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"G\",M200)","v":"G19"},null,null,null,null,null,"% APLICADO Y SUMADO AL ANTERIOR"]
[null,null,"¿Esta empresa tiene empresas vinculadas?",null,"¿Esta empresa tiene empresas asociadas?",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"H\",M200)","v":"H19"}]
[null,null,"Listado de empresas vinculadas",null,"Listado empresas asociadas",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"I\",M200)","v":"I19"}]
[null,null,null,null,null,null,null,null,null,null,null,"Ocultar fila"]
[null,null,{"$f":"IF(INDIRECT(N208)=$M$9,INDIRECT(N210),\"\")","v":""},{"$f":"$D$111","v":2020},{"$f":"$E$111","v":2021},{"$f":"$F$111","v":2022},null,null,null,null,null,{"$f":"IF(OR($C207=\"\",AND(D211=0,E211=0,F211=0)), \"Ocultar fila\",\"\")","v":"Ocultar fila"},"FILA REF.","CELDAS REF.",null,null,null,null,null,{"$f":"C207","v":""},{"$f":"D207","v":2020},{"$f":"E207","v":2021},{"$f":"F207","v":2022}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$f":"L207","v":"Ocultar fila"},{"$f":"M200+1","v":20},{"$f":"CONCATENATE(\"F\",M208)","v":"F20"},null,null,null,null,null,{"$f":"C208","v":"Nº de empleados"},{"$f":"ROUND(D208*D211,2)+U200","v":0},{"$f":"ROUND(E208*E211,2)+V200","v":0},{"$f":"ROUND(F208*F211,2)+W200","v":0}]
[null,null,"Facturación (€)",null,null,null,null,null,null,null,null,{"$f":"L208","v":"Ocultar fila"},null,null,null,null,null,null,null,{"$f":"C209","v":"Facturación (€)"},{"$f":"ROUND(D209*D211,2)+U201","v":0},{"$f":"ROUND(E209*E211,2)+V201","v":0},{"$f":"ROUND(F209*F211,2)+W201","v":0}]
[null,null,"Activo total (€)",null,null,null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"B\",M208)","v":"B20"},null,null,null,null,null,{"$f":"C210","v":"Activo total (€)"},{"$f":"ROUND(D210*D211,2)+U202","v":0},{"$f":"ROUND(E210*E211,2)+V202","v":0},{"$f":"ROUND(F210*F211,2)+W202","v":0}]
[null,null,"% part. Aplicable",{"$f":"IF(C207=\"\",0,IF(INDIRECT(N211)>0.5,1,IF(INDIRECT(N211)>=0.25,INDIRECT(N211),0)))","v":0},{"$f":"IF(C207=\"\",0,IF(INDIRECT(N212)>0.5,1,IF(INDIRECT(N212)>=0.25,INDIRECT(N212),0)))","v":0},{"$f":"IF(C207=\"\",0,IF(INDIRECT(N213)>0.5,1,IF(INDIRECT(N213)>=0.25,INDIRECT(N213),0)))","v":0},null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"G\",M208)","v":"G20"},null,null,null,null,null,"% APLICADO Y SUMADO AL ANTERIOR"]
[null,null,"¿Esta empresa tiene empresas vinculadas?",null,"¿Esta empresa tiene empresas asociadas?",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"H\",M208)","v":"H20"}]
[null,null,"Listado de empresas vinculadas",null,"Listado empresas asociadas",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"I\",M208)","v":"I20"}]
[null,null,null,null,null,null,null,null,null,null,null,"Ocultar fila"]
[null,null,{"$f":"IF(INDIRECT(N216)=$M$9,INDIRECT(N218),\"\")","v":""},{"$f":"$D$111","v":2020},{"$f":"$E$111","v":2021},{"$f":"$F$111","v":2022},null,null,null,null,null,{"$f":"IF(OR($C215=\"\",AND(D219=0,E219=0,F219=0)), \"Ocultar fila\",\"\")","v":"Ocultar fila"},"FILA REF.","CELDAS REF.",null,null,null,null,null,{"$f":"C215","v":""},{"$f":"D215","v":2020},{"$f":"E215","v":2021},{"$f":"F215","v":2022}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$f":"L215","v":"Ocultar fila"},{"$f":"M208+1","v":21},{"$f":"CONCATENATE(\"F\",M216)","v":"F21"},null,null,null,null,null,{"$f":"C216","v":"Nº de empleados"},{"$f":"ROUND(D216*D219,2)+U208","v":0},{"$f":"ROUND(E216*E219,2)+V208","v":0},{"$f":"ROUND(F216*F219,2)+W208","v":0}]
[null,null,"Facturación (€)",null,null,null,null,null,null,null,null,{"$f":"L216","v":"Ocultar fila"},null,null,null,null,null,null,null,{"$f":"C217","v":"Facturación (€)"},{"$f":"ROUND(D217*D219,2)+U209","v":0},{"$f":"ROUND(E217*E219,2)+V209","v":0},{"$f":"ROUND(F217*F219,2)+W209","v":0}]
[null,null,"Activo total (€)",null,null,null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"B\",M216)","v":"B21"},null,null,null,null,null,{"$f":"C218","v":"Activo total (€)"},{"$f":"ROUND(D218*D219,2)+U210","v":0},{"$f":"ROUND(E218*E219,2)+V210","v":0},{"$f":"ROUND(F218*F219,2)+W210","v":0}]
[null,null,"% part. Aplicable",{"$f":"IF(C215=\"\",0,IF(INDIRECT(N219)>0.5,1,IF(INDIRECT(N219)>=0.25,INDIRECT(N219),0)))","v":0},{"$f":"IF(C215=\"\",0,IF(INDIRECT(N220)>0.5,1,IF(INDIRECT(N220)>=0.25,INDIRECT(N220),0)))","v":0},{"$f":"IF(C215=\"\",0,IF(INDIRECT(N221)>0.5,1,IF(INDIRECT(N221)>=0.25,INDIRECT(N221),0)))","v":0},null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"G\",M216)","v":"G21"},null,null,null,null,null,"% APLICADO Y SUMADO AL ANTERIOR"]
[null,null,"¿Esta empresa tiene empresas vinculadas?",null,"¿Esta empresa tiene empresas asociadas?",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"H\",M216)","v":"H21"}]
[null,null,"Listado de empresas vinculadas",null,"Listado empresas asociadas",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"I\",M216)","v":"I21"}]
[null,null,null,null,null,null,null,null,null,null,null,"Ocultar fila"]
[null,null,{"$f":"IF(INDIRECT(N224)=$M$9,INDIRECT(N226),\"\")","v":""},{"$f":"$D$111","v":2020},{"$f":"$E$111","v":2021},{"$f":"$F$111","v":2022},null,null,null,null,null,{"$f":"IF(OR($C223=\"\",AND(D227=0,E227=0,F227=0)), \"Ocultar fila\",\"\")","v":"Ocultar fila"},"FILA REF.","CELDAS REF.",null,null,null,null,null,{"$f":"C223","v":""},{"$f":"D223","v":2020},{"$f":"E223","v":2021},{"$f":"F223","v":2022}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$f":"L223","v":"Ocultar fila"},{"$f":"M216+1","v":22},{"$f":"CONCATENATE(\"F\",M224)","v":"F22"},null,null,null,null,null,{"$f":"C224","v":"Nº de empleados"},{"$f":"ROUND(D224*D227,2)+U216","v":0},{"$f":"ROUND(E224*E227,2)+V216","v":0},{"$f":"ROUND(F224*F227,2)+W216","v":0}]
[null,null,"Facturación (€)",null,null,null,null,null,null,null,null,{"$f":"L224","v":"Ocultar fila"},null,null,null,null,null,null,null,{"$f":"C225","v":"Facturación (€)"},{"$f":"ROUND(D225*D227,2)+U217","v":0},{"$f":"ROUND(E225*E227,2)+V217","v":0},{"$f":"ROUND(F225*F227,2)+W217","v":0}]
[null,null,"Activo total (€)",null,null,null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"B\",M224)","v":"B22"},null,null,null,null,null,{"$f":"C226","v":"Activo total (€)"},{"$f":"ROUND(D226*D227,2)+U218","v":0},{"$f":"ROUND(E226*E227,2)+V218","v":0},{"$f":"ROUND(F226*F227,2)+W218","v":0}]
[null,null,"% part. Aplicable",{"$f":"IF(C223=\"\",0,IF(INDIRECT(N227)>0.5,1,IF(INDIRECT(N227)>=0.25,INDIRECT(N227),0)))","v":0},{"$f":"IF(C223=\"\",0,IF(INDIRECT(N228)>0.5,1,IF(INDIRECT(N228)>=0.25,INDIRECT(N228),0)))","v":0},{"$f":"IF(C223=\"\",0,IF(INDIRECT(N229)>0.5,1,IF(INDIRECT(N229)>=0.25,INDIRECT(N229),0)))","v":0},null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"G\",M224)","v":"G22"},null,null,null,null,null,"% APLICADO Y SUMADO AL ANTERIOR"]
[null,null,"¿Esta empresa tiene empresas vinculadas?",null,"¿Esta empresa tiene empresas asociadas?",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"H\",M224)","v":"H22"}]
[null,null,"Listado de empresas vinculadas",null,"Listado empresas asociadas",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"I\",M224)","v":"I22"}]
[null,null,null,null,null,null,null,null,null,null,null,"Ocultar fila"]
[null,null,{"$f":"IF(INDIRECT(N232)=$M$9,INDIRECT(N234),\"\")","v":""},{"$f":"$D$111","v":2020},{"$f":"$E$111","v":2021},{"$f":"$F$111","v":2022},null,null,null,null,null,{"$f":"IF(OR($C231=\"\",AND(D235=0,E235=0,F235=0)), \"Ocultar fila\",\"\")","v":"Ocultar fila"},"FILA REF.","CELDAS REF.",null,null,null,null,null,{"$f":"C231","v":""},{"$f":"D231","v":2020},{"$f":"E231","v":2021},{"$f":"F231","v":2022}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$f":"L231","v":"Ocultar fila"},{"$f":"M224+1","v":23},{"$f":"CONCATENATE(\"F\",M232)","v":"F23"},null,null,null,null,null,{"$f":"C232","v":"Nº de empleados"},{"$f":"ROUND(D232*D235,2)+U224","v":0},{"$f":"ROUND(E232*E235,2)+V224","v":0},{"$f":"ROUND(F232*F235,2)+W224","v":0}]
[null,null,"Facturación (€)",null,null,null,null,null,null,null,null,{"$f":"L232","v":"Ocultar fila"},null,null,null,null,null,null,null,{"$f":"C233","v":"Facturación (€)"},{"$f":"ROUND(D233*D235,2)+U225","v":0},{"$f":"ROUND(E233*E235,2)+V225","v":0},{"$f":"ROUND(F233*F235,2)+W225","v":0}]
[null,null,"Activo total (€)",null,null,null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"B\",M232)","v":"B23"},null,null,null,null,null,{"$f":"C234","v":"Activo total (€)"},{"$f":"ROUND(D234*D235,2)+U226","v":0},{"$f":"ROUND(E234*E235,2)+V226","v":0},{"$f":"ROUND(F234*F235,2)+W226","v":0}]
[null,null,"% part. Aplicable",{"$f":"IF(C231=\"\",0,IF(INDIRECT(N235)>0.5,1,IF(INDIRECT(N235)>=0.25,INDIRECT(N235),0)))","v":0},{"$f":"IF(C231=\"\",0,IF(INDIRECT(N236)>0.5,1,IF(INDIRECT(N236)>=0.25,INDIRECT(N236),0)))","v":0},{"$f":"IF(C231=\"\",0,IF(INDIRECT(N237)>0.5,1,IF(INDIRECT(N237)>=0.25,INDIRECT(N237),0)))","v":0},null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"G\",M232)","v":"G23"},null,null,null,null,null,"% APLICADO Y SUMADO AL ANTERIOR"]
[null,null,"¿Esta empresa tiene empresas vinculadas?",null,"¿Esta empresa tiene empresas asociadas?",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"H\",M232)","v":"H23"}]
[null,null,"Listado de empresas vinculadas",null,"Listado empresas asociadas",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"I\",M232)","v":"I23"}]
[null,null,null,null,null,null,null,null,null,null,null,"Ocultar fila"]
[null,null,{"$f":"IF(INDIRECT(N240)=$M$9,INDIRECT(N242),\"\")","v":""},{"$f":"$D$111","v":2020},{"$f":"$E$111","v":2021},{"$f":"$F$111","v":2022},null,null,null,null,null,{"$f":"IF(OR($C239=\"\",AND(D243=0,E243=0,F243=0)), \"Ocultar fila\",\"\")","v":"Ocultar fila"},"FILA REF.","CELDAS REF.",null,null,null,null,null,{"$f":"C239","v":""},{"$f":"D239","v":2020},{"$f":"E239","v":2021},{"$f":"F239","v":2022}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$f":"L239","v":"Ocultar fila"},{"$f":"M232+1","v":24},{"$f":"CONCATENATE(\"F\",M240)","v":"F24"},null,null,null,null,null,{"$f":"C240","v":"Nº de empleados"},{"$f":"ROUND(D240*D243,2)+U232","v":0},{"$f":"ROUND(E240*E243,2)+V232","v":0},{"$f":"ROUND(F240*F243,2)+W232","v":0}]
[null,null,"Facturación (€)",null,null,null,null,null,null,null,null,{"$f":"L240","v":"Ocultar fila"},null,null,null,null,null,null,null,{"$f":"C241","v":"Facturación (€)"},{"$f":"ROUND(D241*D243,2)+U233","v":0},{"$f":"ROUND(E241*E243,2)+V233","v":0},{"$f":"ROUND(F241*F243,2)+W233","v":0}]
[null,null,"Activo total (€)",null,null,null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"B\",M240)","v":"B24"},null,null,null,null,null,{"$f":"C242","v":"Activo total (€)"},{"$f":"ROUND(D242*D243,2)+U234","v":0},{"$f":"ROUND(E242*E243,2)+V234","v":0},{"$f":"ROUND(F242*F243,2)+W234","v":0}]
[null,null,"% part. Aplicable",{"$f":"IF(C239=\"\",0,IF(INDIRECT(N243)>0.5,1,IF(INDIRECT(N243)>=0.25,INDIRECT(N243),0)))","v":0},{"$f":"IF(C239=\"\",0,IF(INDIRECT(N244)>0.5,1,IF(INDIRECT(N244)>=0.25,INDIRECT(N244),0)))","v":0},{"$f":"IF(C239=\"\",0,IF(INDIRECT(N245)>0.5,1,IF(INDIRECT(N245)>=0.25,INDIRECT(N245),0)))","v":0},null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"G\",M240)","v":"G24"},null,null,null,null,null,"% APLICADO Y SUMADO AL ANTERIOR"]
[null,null,"¿Esta empresa tiene empresas vinculadas?",null,"¿Esta empresa tiene empresas asociadas?",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"H\",M240)","v":"H24"}]
[null,null,"Listado de empresas vinculadas",null,"Listado empresas asociadas",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"I\",M240)","v":"I24"}]
[null,null,null,null,null,null,null,null,null,null,null,"Ocultar fila"]
[null,null,{"$f":"IF(INDIRECT(N248)=$M$9,INDIRECT(N250),\"\")","v":""},{"$f":"$D$111","v":2020},{"$f":"$E$111","v":2021},{"$f":"$F$111","v":2022},null,null,null,null,null,{"$f":"IF(OR($C247=\"\",AND(D251=0,E251=0,F251=0)), \"Ocultar fila\",\"\")","v":"Ocultar fila"},"FILA REF.","CELDAS REF.",null,null,null,null,null,{"$f":"C247","v":""},{"$f":"D247","v":2020},{"$f":"E247","v":2021},{"$f":"F247","v":2022}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$f":"L247","v":"Ocultar fila"},{"$f":"M240+1","v":25},{"$f":"CONCATENATE(\"F\",M248)","v":"F25"},null,null,null,null,null,{"$f":"C248","v":"Nº de empleados"},{"$f":"ROUND(D248*D251,2)+U240","v":0},{"$f":"ROUND(E248*E251,2)+V240","v":0},{"$f":"ROUND(F248*F251,2)+W240","v":0}]
[null,null,"Facturación (€)",null,null,null,null,null,null,null,null,{"$f":"L248","v":"Ocultar fila"},null,null,null,null,null,null,null,{"$f":"C249","v":"Facturación (€)"},{"$f":"ROUND(D249*D251,2)+U241","v":0},{"$f":"ROUND(E249*E251,2)+V241","v":0},{"$f":"ROUND(F249*F251,2)+W241","v":0}]
[null,null,"Activo total (€)",null,null,null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"B\",M248)","v":"B25"},null,null,null,null,null,{"$f":"C250","v":"Activo total (€)"},{"$f":"ROUND(D250*D251,2)+U242","v":0},{"$f":"ROUND(E250*E251,2)+V242","v":0},{"$f":"ROUND(F250*F251,2)+W242","v":0}]
[null,null,"% part. Aplicable",{"$f":"IF(C247=\"\",0,IF(INDIRECT(N251)>0.5,1,IF(INDIRECT(N251)>=0.25,INDIRECT(N251),0)))","v":0},{"$f":"IF(C247=\"\",0,IF(INDIRECT(N252)>0.5,1,IF(INDIRECT(N252)>=0.25,INDIRECT(N252),0)))","v":0},{"$f":"IF(C247=\"\",0,IF(INDIRECT(N253)>0.5,1,IF(INDIRECT(N253)>=0.25,INDIRECT(N253),0)))","v":0},null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"G\",M248)","v":"G25"},null,null,null,null,null,"% APLICADO Y SUMADO AL ANTERIOR"]
[null,null,"¿Esta empresa tiene empresas vinculadas?",null,"¿Esta empresa tiene empresas asociadas?",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"H\",M248)","v":"H25"}]
[null,null,"Listado de empresas vinculadas",null,"Listado empresas asociadas",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"I\",M248)","v":"I25"}]
[null,null,null,null,null,null,null,null,null,null,null,"Ocultar fila"]
[null,null,{"$f":"IF(INDIRECT(N256)=$M$9,INDIRECT(N258),\"\")","v":""},{"$f":"$D$111","v":2020},{"$f":"$E$111","v":2021},{"$f":"$F$111","v":2022},null,null,null,null,null,{"$f":"IF(OR($C255=\"\",AND(D259=0,E259=0,F259=0)), \"Ocultar fila\",\"\")","v":"Ocultar fila"},"FILA REF.","CELDAS REF.",null,null,null,null,null,{"$f":"C255","v":""},{"$f":"D255","v":2020},{"$f":"E255","v":2021},{"$f":"F255","v":2022}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$f":"L255","v":"Ocultar fila"},{"$f":"M248+1","v":26},{"$f":"CONCATENATE(\"F\",M256)","v":"F26"},null,null,null,null,null,{"$f":"C256","v":"Nº de empleados"},{"$f":"ROUND(D256*D259,2)+U248","v":0},{"$f":"ROUND(E256*E259,2)+V248","v":0},{"$f":"ROUND(F256*F259,2)+W248","v":0}]
[null,null,"Facturación (€)",null,null,null,null,null,null,null,null,{"$f":"L256","v":"Ocultar fila"},null,null,null,null,null,null,null,{"$f":"C257","v":"Facturación (€)"},{"$f":"ROUND(D257*D259,2)+U249","v":0},{"$f":"ROUND(E257*E259,2)+V249","v":0},{"$f":"ROUND(F257*F259,2)+W249","v":0}]
[null,null,"Activo total (€)",null,null,null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"B\",M256)","v":"B26"},null,null,null,null,null,{"$f":"C258","v":"Activo total (€)"},{"$f":"ROUND(D258*D259,2)+U250","v":0},{"$f":"ROUND(E258*E259,2)+V250","v":0},{"$f":"ROUND(F258*F259,2)+W250","v":0}]
[null,null,"% part. Aplicable",{"$f":"IF(C255=\"\",0,IF(INDIRECT(N259)>0.5,1,IF(INDIRECT(N259)>=0.25,INDIRECT(N259),0)))","v":0},{"$f":"IF(C255=\"\",0,IF(INDIRECT(N260)>0.5,1,IF(INDIRECT(N260)>=0.25,INDIRECT(N260),0)))","v":0},{"$f":"IF(C255=\"\",0,IF(INDIRECT(N261)>0.5,1,IF(INDIRECT(N261)>=0.25,INDIRECT(N261),0)))","v":0},null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"G\",M256)","v":"G26"},null,null,null,null,null,"% APLICADO Y SUMADO AL ANTERIOR"]
[null,null,"¿Esta empresa tiene empresas vinculadas?",null,"¿Esta empresa tiene empresas asociadas?",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"H\",M256)","v":"H26"}]
[null,null,"Listado de empresas vinculadas",null,"Listado empresas asociadas",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"I\",M256)","v":"I26"}]
[null,null,null,null,null,null,null,null,null,null,null,"Ocultar fila"]
[null,null,{"$f":"IF(INDIRECT(N264)=$M$9,INDIRECT(N266),\"\")","v":""},{"$f":"$D$111","v":2020},{"$f":"$E$111","v":2021},{"$f":"$F$111","v":2022},null,null,null,null,null,{"$f":"IF(OR($C263=\"\",AND(D267=0,E267=0,F267=0)), \"Ocultar fila\",\"\")","v":"Ocultar fila"},"FILA REF.","CELDAS REF.",null,null,null,null,null,{"$f":"C263","v":""},{"$f":"D263","v":2020},{"$f":"E263","v":2021},{"$f":"F263","v":2022}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$f":"L263","v":"Ocultar fila"},{"$f":"M256+1","v":27},{"$f":"CONCATENATE(\"F\",M264)","v":"F27"},null,null,null,null,null,{"$f":"C264","v":"Nº de empleados"},{"$f":"ROUND(D264*D267,2)+U256","v":0},{"$f":"ROUND(E264*E267,2)+V256","v":0},{"$f":"ROUND(F264*F267,2)+W256","v":0}]
[null,null,"Facturación (€)",null,null,null,null,null,null,null,null,{"$f":"L264","v":"Ocultar fila"},null,null,null,null,null,null,null,{"$f":"C265","v":"Facturación (€)"},{"$f":"ROUND(D265*D267,2)+U257","v":0},{"$f":"ROUND(E265*E267,2)+V257","v":0},{"$f":"ROUND(F265*F267,2)+W257","v":0}]
[null,null,"Activo total (€)",null,null,null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"B\",M264)","v":"B27"},null,null,null,null,null,{"$f":"C266","v":"Activo total (€)"},{"$f":"ROUND(D266*D267,2)+U258","v":0},{"$f":"ROUND(E266*E267,2)+V258","v":0},{"$f":"ROUND(F266*F267,2)+W258","v":0}]
[null,null,"% part. Aplicable",{"$f":"IF(C263=\"\",0,IF(INDIRECT(N267)>0.5,1,IF(INDIRECT(N267)>=0.25,INDIRECT(N267),0)))","v":0},{"$f":"IF(C263=\"\",0,IF(INDIRECT(N268)>0.5,1,IF(INDIRECT(N268)>=0.25,INDIRECT(N268),0)))","v":0},{"$f":"IF(C263=\"\",0,IF(INDIRECT(N269)>0.5,1,IF(INDIRECT(N269)>=0.25,INDIRECT(N269),0)))","v":0},null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"G\",M264)","v":"G27"},null,null,null,null,null,"% APLICADO Y SUMADO AL ANTERIOR"]
[null,null,"¿Esta empresa tiene empresas vinculadas?",null,"¿Esta empresa tiene empresas asociadas?",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"H\",M264)","v":"H27"}]
[null,null,"Listado de empresas vinculadas",null,"Listado empresas asociadas",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"I\",M264)","v":"I27"}]
[null,null,null,null,null,null,null,null,null,null,null,"Ocultar fila"]
[null,null,{"$f":"IF(INDIRECT(N272)=$M$9,INDIRECT(N274),\"\")","v":""},{"$f":"$D$111","v":2020},{"$f":"$E$111","v":2021},{"$f":"$F$111","v":2022},null,null,null,null,null,{"$f":"IF(OR($C271=\"\",AND(D275=0,E275=0,F275=0)), \"Ocultar fila\",\"\")","v":"Ocultar fila"},"FILA REF.","CELDAS REF.",null,null,null,null,null,{"$f":"C271","v":""},{"$f":"D271","v":2020},{"$f":"E271","v":2021},{"$f":"F271","v":2022}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$f":"L271","v":"Ocultar fila"},{"$f":"M264+1","v":28},{"$f":"CONCATENATE(\"F\",M272)","v":"F28"},null,null,null,null,null,{"$f":"C272","v":"Nº de empleados"},{"$f":"ROUND(D272*D275,2)+U264","v":0},{"$f":"ROUND(E272*E275,2)+V264","v":0},{"$f":"ROUND(F272*F275,2)+W264","v":0}]
[null,null,"Facturación (€)",null,null,null,null,null,null,null,null,{"$f":"L272","v":"Ocultar fila"},null,null,null,null,null,null,null,{"$f":"C273","v":"Facturación (€)"},{"$f":"ROUND(D273*D275,2)+U265","v":0},{"$f":"ROUND(E273*E275,2)+V265","v":0},{"$f":"ROUND(F273*F275,2)+W265","v":0}]
[null,null,"Activo total (€)",null,null,null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"B\",M272)","v":"B28"},null,null,null,null,null,{"$f":"C274","v":"Activo total (€)"},{"$f":"ROUND(D274*D275,2)+U266","v":0},{"$f":"ROUND(E274*E275,2)+V266","v":0},{"$f":"ROUND(F274*F275,2)+W266","v":0}]
[null,null,"% part. Aplicable",{"$f":"IF(C271=\"\",0,IF(INDIRECT(N275)>0.5,1,IF(INDIRECT(N275)>=0.25,INDIRECT(N275),0)))","v":0},{"$f":"IF(C271=\"\",0,IF(INDIRECT(N276)>0.5,1,IF(INDIRECT(N276)>=0.25,INDIRECT(N276),0)))","v":0},{"$f":"IF(C271=\"\",0,IF(INDIRECT(N277)>0.5,1,IF(INDIRECT(N277)>=0.25,INDIRECT(N277),0)))","v":0},null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"G\",M272)","v":"G28"},null,null,null,null,null,"% APLICADO Y SUMADO AL ANTERIOR"]
[null,null,"¿Esta empresa tiene empresas vinculadas?",null,"¿Esta empresa tiene empresas asociadas?",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"H\",M272)","v":"H28"}]
[null,null,"Listado de empresas vinculadas",null,"Listado empresas asociadas",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"I\",M272)","v":"I28"}]
[null,null,null,null,null,null,null,null,null,null,null,"Ocultar fila"]
[null,null,{"$f":"IF(INDIRECT(N280)=$M$9,INDIRECT(N282),\"\")","v":""},{"$f":"$D$111","v":2020},{"$f":"$E$111","v":2021},{"$f":"$F$111","v":2022},null,null,null,null,null,{"$f":"IF(OR($C279=\"\",AND(D283=0,E283=0,F283=0)), \"Ocultar fila\",\"\")","v":"Ocultar fila"},"FILA REF.","CELDAS REF.",null,null,null,null,null,{"$f":"C279","v":""},{"$f":"D279","v":2020},{"$f":"E279","v":2021},{"$f":"F279","v":2022}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$f":"L279","v":"Ocultar fila"},{"$f":"M272+1","v":29},{"$f":"CONCATENATE(\"F\",M280)","v":"F29"},null,null,null,null,null,{"$f":"C280","v":"Nº de empleados"},{"$f":"ROUND(D280*D283,2)+U272","v":0},{"$f":"ROUND(E280*E283,2)+V272","v":0},{"$f":"ROUND(F280*F283,2)+W272","v":0}]
[null,null,"Facturación (€)",null,null,null,null,null,null,null,null,{"$f":"L280","v":"Ocultar fila"},null,null,null,null,null,null,null,{"$f":"C281","v":"Facturación (€)"},{"$f":"ROUND(D281*D283,2)+U273","v":0},{"$f":"ROUND(E281*E283,2)+V273","v":0},{"$f":"ROUND(F281*F283,2)+W273","v":0}]
[null,null,"Activo total (€)",null,null,null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"B\",M280)","v":"B29"},null,null,null,null,null,{"$f":"C282","v":"Activo total (€)"},{"$f":"ROUND(D282*D283,2)+U274","v":0},{"$f":"ROUND(E282*E283,2)+V274","v":0},{"$f":"ROUND(F282*F283,2)+W274","v":0}]
[null,null,"% part. Aplicable",{"$f":"IF(C279=\"\",0,IF(INDIRECT(N283)>0.5,1,IF(INDIRECT(N283)>=0.25,INDIRECT(N283),0)))","v":0},{"$f":"IF(C279=\"\",0,IF(INDIRECT(N284)>0.5,1,IF(INDIRECT(N284)>=0.25,INDIRECT(N284),0)))","v":0},{"$f":"IF(C279=\"\",0,IF(INDIRECT(N285)>0.5,1,IF(INDIRECT(N285)>=0.25,INDIRECT(N285),0)))","v":0},null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"G\",M280)","v":"G29"},null,null,null,null,null,"% APLICADO Y SUMADO AL ANTERIOR"]
[null,null,"¿Esta empresa tiene empresas vinculadas?",null,"¿Esta empresa tiene empresas asociadas?",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"H\",M280)","v":"H29"}]
[null,null,"Listado de empresas vinculadas",null,"Listado empresas asociadas",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"I\",M280)","v":"I29"}]
[null,null,null,null,null,null,null,null,null,null,null,"Ocultar fila"]
[null,null,{"$f":"IF(INDIRECT(N290)<>\"\",INDIRECT(N290),\"\")","v":""},{"$f":"$D$111","v":2020},{"$f":"$E$111","v":2021},{"$f":"$F$111","v":2022},null,null,null,null,null,{"$f":"IF(OR($C287=\"\",AND(D291=0,E291=0,F291=0)), \"Ocultar fila\",\"\")","v":"Ocultar fila"},"FILA REF.","CELDAS REF.","TABLA 2",null,null,null,null,{"$f":"C287","v":""},{"$f":"D287","v":2020},{"$f":"E287","v":2021},{"$f":"F287","v":2022}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$f":"L287","v":"Ocultar fila"},{"$f":"M280+6","v":35},null,null,null,null,null,null,{"$f":"C288","v":"Nº de empleados"},{"$f":"ROUND(D288*D291,2)+U280","v":0},{"$f":"ROUND(E288*E291,2)+V280","v":0},{"$f":"ROUND(F288*F291,2)+W280","v":0}]
[null,null,"Facturación (€)",null,null,null,null,null,null,null,null,{"$f":"L288","v":"Ocultar fila"},null,null,null,null,null,null,null,{"$f":"C289","v":"Facturación (€)"},{"$f":"ROUND(D289*D291,2)+U281","v":0},{"$f":"ROUND(E289*E291,2)+V281","v":0},{"$f":"ROUND(F289*F291,2)+W281","v":0}]
[null,null,"Activo total (€)",null,null,null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"B\",M288)","v":"B35"},"Contiene nombre de la empresa",null,null,null,null,{"$f":"C290","v":"Activo total (€)"},{"$f":"ROUND(D290*D291,2)+U282","v":0},{"$f":"ROUND(E290*E291,2)+V282","v":0},{"$f":"ROUND(F290*F291,2)+W282","v":0}]
[null,null,"% part. Aplicable",{"$f":"IF(C287=\"\",0,IF(INDIRECT(N291)>0.5,1,IF(INDIRECT(N291)>=0.25,INDIRECT(N291),0)))","v":0},{"$f":"IF(C287=\"\",0,IF(INDIRECT(N292)>0.5,1,IF(INDIRECT(N292)>=0.25,INDIRECT(N292),0)))","v":0},{"$f":"IF(C287=\"\",0,IF(INDIRECT(N293)>0.5,1,IF(INDIRECT(N293)>=0.25,INDIRECT(N293),0)))","v":0},null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"G\",M288)","v":"G35"},"Contiene% de participación del primer año",null,null,null,null,"% APLICADO Y SUMADO AL ANTERIOR"]
[null,null,"¿Esta empresa tiene empresas vinculadas?",null,"¿Esta empresa tiene empresas asociadas?",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"H\",M288)","v":"H35"},"Contiene% de participación del segundo año"]
[null,null,"Listado de empresas vinculadas",null,"Listado empresas asociadas",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"I\",M288)","v":"I35"},"Contiene% de participación del tercer año"]
[null,null,null,null,null,null,null,null,null,null,null,"Ocultar fila"]
[null,null,{"$f":"IF(INDIRECT(N298)<>\"\",INDIRECT(N298),\"\")","v":""},{"$f":"$D$111","v":2020},{"$f":"$E$111","v":2021},{"$f":"$F$111","v":2022},null,null,null,null,null,{"$f":"IF(OR($C295=\"\",AND(D299=0,E299=0,F299=0)), \"Ocultar fila\",\"\")","v":"Ocultar fila"},"FILA REF.","CELDAS REF.",null,null,null,null,null,{"$f":"C295","v":""},{"$f":"D295","v":2020},{"$f":"E295","v":2021},{"$f":"F295","v":2022}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$f":"L295","v":"Ocultar fila"},{"$f":"M288+1","v":36},null,null,null,null,null,null,{"$f":"C296","v":"Nº de empleados"},{"$f":"ROUND(D296*D299,2)+U288","v":0},{"$f":"ROUND(E296*E299,2)+V288","v":0},{"$f":"ROUND(F296*F299,2)+W288","v":0}]
[null,null,"Facturación (€)",null,null,null,null,null,null,null,null,{"$f":"L296","v":"Ocultar fila"},null,null,null,null,null,null,null,{"$f":"C297","v":"Facturación (€)"},{"$f":"ROUND(D297*D299,2)+U289","v":0},{"$f":"ROUND(E297*E299,2)+V289","v":0},{"$f":"ROUND(F297*F299,2)+W289","v":0}]
[null,null,"Activo total (€)",null,null,null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"B\",M296)","v":"B36"},null,null,null,null,null,{"$f":"C298","v":"Activo total (€)"},{"$f":"ROUND(D298*D299,2)+U290","v":0},{"$f":"ROUND(E298*E299,2)+V290","v":0},{"$f":"ROUND(F298*F299,2)+W290","v":0}]
[null,null,"% part. Aplicable",{"$f":"IF(C295=\"\",0,IF(INDIRECT(N299)>0.5,1,IF(INDIRECT(N299)>=0.25,INDIRECT(N299),0)))","v":0},{"$f":"IF(C295=\"\",0,IF(INDIRECT(N300)>0.5,1,IF(INDIRECT(N300)>=0.25,INDIRECT(N300),0)))","v":0},{"$f":"IF(C295=\"\",0,IF(INDIRECT(N301)>0.5,1,IF(INDIRECT(N301)>=0.25,INDIRECT(N301),0)))","v":0},null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"G\",M296)","v":"G36"},null,null,null,null,null,"% APLICADO Y SUMADO AL ANTERIOR"]
[null,null,"¿Esta empresa tiene empresas vinculadas?",null,"¿Esta empresa tiene empresas asociadas?",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"H\",M296)","v":"H36"}]
[null,null,"Listado de empresas vinculadas",null,"Listado empresas asociadas",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"I\",M296)","v":"I36"}]
[null,null,null,null,null,null,null,null,null,null,null,"Ocultar fila"]
[null,null,{"$f":"IF(INDIRECT(N306)<>\"\",INDIRECT(N306),\"\")","v":""},{"$f":"$D$111","v":2020},{"$f":"$E$111","v":2021},{"$f":"$F$111","v":2022},null,null,null,null,null,{"$f":"IF(OR($C303=\"\",AND(D307=0,E307=0,F307=0)), \"Ocultar fila\",\"\")","v":"Ocultar fila"},"FILA REF.","CELDAS REF.",null,null,null,null,null,{"$f":"C303","v":""},{"$f":"D303","v":2020},{"$f":"E303","v":2021},{"$f":"F303","v":2022}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$f":"L303","v":"Ocultar fila"},{"$f":"M296+1","v":37},null,null,null,null,null,null,{"$f":"C304","v":"Nº de empleados"},{"$f":"ROUND(D304*D307,2)+U296","v":0},{"$f":"ROUND(E304*E307,2)+V296","v":0},{"$f":"ROUND(F304*F307,2)+W296","v":0}]
[null,null,"Facturación (€)",null,null,null,null,null,null,null,null,{"$f":"L304","v":"Ocultar fila"},null,null,null,null,null,null,null,{"$f":"C305","v":"Facturación (€)"},{"$f":"ROUND(D305*D307,2)+U297","v":0},{"$f":"ROUND(E305*E307,2)+V297","v":0},{"$f":"ROUND(F305*F307,2)+W297","v":0}]
[null,null,"Activo total (€)",null,null,null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"B\",M304)","v":"B37"},null,null,null,null,null,{"$f":"C306","v":"Activo total (€)"},{"$f":"ROUND(D306*D307,2)+U298","v":0},{"$f":"ROUND(E306*E307,2)+V298","v":0},{"$f":"ROUND(F306*F307,2)+W298","v":0}]
[null,null,"% part. Aplicable",{"$f":"IF(C303=\"\",0,IF(INDIRECT(N307)>0.5,1,IF(INDIRECT(N307)>=0.25,INDIRECT(N307),0)))","v":0},{"$f":"IF(C303=\"\",0,IF(INDIRECT(N308)>0.5,1,IF(INDIRECT(N308)>=0.25,INDIRECT(N308),0)))","v":0},{"$f":"IF(C303=\"\",0,IF(INDIRECT(N309)>0.5,1,IF(INDIRECT(N309)>=0.25,INDIRECT(N309),0)))","v":0},null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"G\",M304)","v":"G37"},null,null,null,null,null,"% APLICADO Y SUMADO AL ANTERIOR"]
[null,null,"¿Esta empresa tiene empresas vinculadas?",null,"¿Esta empresa tiene empresas asociadas?",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"H\",M304)","v":"H37"}]
[null,null,"Listado de empresas vinculadas",null,"Listado empresas asociadas",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"I\",M304)","v":"I37"}]
[null,null,null,null,null,null,null,null,null,null,null,"Ocultar fila"]
[null,null,{"$f":"IF(INDIRECT(N314)<>\"\",INDIRECT(N314),\"\")","v":""},{"$f":"$D$111","v":2020},{"$f":"$E$111","v":2021},{"$f":"$F$111","v":2022},null,null,null,null,null,{"$f":"IF(OR($C311=\"\",AND(D315=0,E315=0,F315=0)), \"Ocultar fila\",\"\")","v":"Ocultar fila"},"FILA REF.","CELDAS REF.",null,null,null,null,null,{"$f":"C311","v":""},{"$f":"D311","v":2020},{"$f":"E311","v":2021},{"$f":"F311","v":2022}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$f":"L311","v":"Ocultar fila"},{"$f":"M304+1","v":38},null,null,null,null,null,null,{"$f":"C312","v":"Nº de empleados"},{"$f":"ROUND(D312*D315,2)+U304","v":0},{"$f":"ROUND(E312*E315,2)+V304","v":0},{"$f":"ROUND(F312*F315,2)+W304","v":0}]
[null,null,"Facturación (€)",null,null,null,null,null,null,null,null,{"$f":"L312","v":"Ocultar fila"},null,null,null,null,null,null,null,{"$f":"C313","v":"Facturación (€)"},{"$f":"ROUND(D313*D315,2)+U305","v":0},{"$f":"ROUND(E313*E315,2)+V305","v":0},{"$f":"ROUND(F313*F315,2)+W305","v":0}]
[null,null,"Activo total (€)",null,null,null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"B\",M312)","v":"B38"},null,null,null,null,null,{"$f":"C314","v":"Activo total (€)"},{"$f":"ROUND(D314*D315,2)+U306","v":0},{"$f":"ROUND(E314*E315,2)+V306","v":0},{"$f":"ROUND(F314*F315,2)+W306","v":0}]
[null,null,"% part. Aplicable",{"$f":"IF(C311=\"\",0,IF(INDIRECT(N315)>0.5,1,IF(INDIRECT(N315)>=0.25,INDIRECT(N315),0)))","v":0},{"$f":"IF(C311=\"\",0,IF(INDIRECT(N316)>0.5,1,IF(INDIRECT(N316)>=0.25,INDIRECT(N316),0)))","v":0},{"$f":"IF(C311=\"\",0,IF(INDIRECT(N317)>0.5,1,IF(INDIRECT(N317)>=0.25,INDIRECT(N317),0)))","v":0},null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"G\",M312)","v":"G38"},null,null,null,null,null,"% APLICADO Y SUMADO AL ANTERIOR"]
[null,null,"¿Esta empresa tiene empresas vinculadas?",null,"¿Esta empresa tiene empresas asociadas?",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"H\",M312)","v":"H38"}]
[null,null,"Listado de empresas vinculadas",null,"Listado empresas asociadas",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"I\",M312)","v":"I38"}]
[null,null,null,null,null,null,null,null,null,null,null,"Ocultar fila"]
[null,null,{"$f":"IF(INDIRECT(N322)<>\"\",INDIRECT(N322),\"\")","v":""},{"$f":"$D$111","v":2020},{"$f":"$E$111","v":2021},{"$f":"$F$111","v":2022},null,null,null,null,null,{"$f":"IF(OR($C319=\"\",AND(D323=0,E323=0,F323=0)), \"Ocultar fila\",\"\")","v":"Ocultar fila"},"FILA REF.","CELDAS REF.",null,null,null,null,null,{"$f":"C319","v":""},{"$f":"D319","v":2020},{"$f":"E319","v":2021},{"$f":"F319","v":2022}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$f":"L319","v":"Ocultar fila"},{"$f":"M312+1","v":39},null,null,null,null,null,null,{"$f":"C320","v":"Nº de empleados"},{"$f":"ROUND(D320*D323,2)+U312","v":0},{"$f":"ROUND(E320*E323,2)+V312","v":0},{"$f":"ROUND(F320*F323,2)+W312","v":0}]
[null,null,"Facturación (€)",null,null,null,null,null,null,null,null,{"$f":"L320","v":"Ocultar fila"},null,null,null,null,null,null,null,{"$f":"C321","v":"Facturación (€)"},{"$f":"ROUND(D321*D323,2)+U313","v":0},{"$f":"ROUND(E321*E323,2)+V313","v":0},{"$f":"ROUND(F321*F323,2)+W313","v":0}]
[null,null,"Activo total (€)",null,null,null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"B\",M320)","v":"B39"},null,null,null,null,null,{"$f":"C322","v":"Activo total (€)"},{"$f":"ROUND(D322*D323,2)+U314","v":0},{"$f":"ROUND(E322*E323,2)+V314","v":0},{"$f":"ROUND(F322*F323,2)+W314","v":0}]
[null,null,"% part. Aplicable",{"$f":"IF(C319=\"\",0,IF(INDIRECT(N323)>0.5,1,IF(INDIRECT(N323)>=0.25,INDIRECT(N323),0)))","v":0},{"$f":"IF(C319=\"\",0,IF(INDIRECT(N324)>0.5,1,IF(INDIRECT(N324)>=0.25,INDIRECT(N324),0)))","v":0},{"$f":"IF(C319=\"\",0,IF(INDIRECT(N325)>0.5,1,IF(INDIRECT(N325)>=0.25,INDIRECT(N325),0)))","v":0},null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"G\",M320)","v":"G39"},null,null,null,null,null,"% APLICADO Y SUMADO AL ANTERIOR"]
[null,null,"¿Esta empresa tiene empresas vinculadas?",null,"¿Esta empresa tiene empresas asociadas?",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"H\",M320)","v":"H39"}]
[null,null,"Listado de empresas vinculadas",null,"Listado empresas asociadas",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"I\",M320)","v":"I39"}]
[null,null,null,null,null,null,null,null,null,null,null,"Ocultar fila"]
[null,null,{"$f":"IF(INDIRECT(N330)<>\"\",INDIRECT(N330),\"\")","v":""},{"$f":"$D$111","v":2020},{"$f":"$E$111","v":2021},{"$f":"$F$111","v":2022},null,null,null,null,null,{"$f":"IF(OR($C327=\"\",AND(D331=0,E331=0,F331=0)), \"Ocultar fila\",\"\")","v":"Ocultar fila"},"FILA REF.","CELDAS REF.",null,null,null,null,null,{"$f":"C327","v":""},{"$f":"D327","v":2020},{"$f":"E327","v":2021},{"$f":"F327","v":2022}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$f":"L327","v":"Ocultar fila"},{"$f":"M320+1","v":40},null,null,null,null,null,null,{"$f":"C328","v":"Nº de empleados"},{"$f":"ROUND(D328*D331,2)+U320","v":0},{"$f":"ROUND(E328*E331,2)+V320","v":0},{"$f":"ROUND(F328*F331,2)+W320","v":0}]
[null,null,"Facturación (€)",null,null,null,null,null,null,null,null,{"$f":"L328","v":"Ocultar fila"},null,null,null,null,null,null,null,{"$f":"C329","v":"Facturación (€)"},{"$f":"ROUND(D329*D331,2)+U321","v":0},{"$f":"ROUND(E329*E331,2)+V321","v":0},{"$f":"ROUND(F329*F331,2)+W321","v":0}]
[null,null,"Activo total (€)",null,null,null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"B\",M328)","v":"B40"},null,null,null,null,null,{"$f":"C330","v":"Activo total (€)"},{"$f":"ROUND(D330*D331,2)+U322","v":0},{"$f":"ROUND(E330*E331,2)+V322","v":0},{"$f":"ROUND(F330*F331,2)+W322","v":0}]
[null,null,"% part. Aplicable",{"$f":"IF(C327=\"\",0,IF(INDIRECT(N331)>0.5,1,IF(INDIRECT(N331)>=0.25,INDIRECT(N331),0)))","v":0},{"$f":"IF(C327=\"\",0,IF(INDIRECT(N332)>0.5,1,IF(INDIRECT(N332)>=0.25,INDIRECT(N332),0)))","v":0},{"$f":"IF(C327=\"\",0,IF(INDIRECT(N333)>0.5,1,IF(INDIRECT(N333)>=0.25,INDIRECT(N333),0)))","v":0},null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"G\",M328)","v":"G40"},null,null,null,null,null,"% APLICADO Y SUMADO AL ANTERIOR"]
[null,null,"¿Esta empresa tiene empresas vinculadas?",null,"¿Esta empresa tiene empresas asociadas?",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"H\",M328)","v":"H40"}]
[null,null,"Listado de empresas vinculadas",null,"Listado empresas asociadas",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"I\",M328)","v":"I40"}]
[null,null,null,null,null,null,null,null,null,null,null,"Ocultar fila"]
[null,null,{"$f":"IF(INDIRECT(N338)<>\"\",INDIRECT(N338),\"\")","v":""},{"$f":"$D$111","v":2020},{"$f":"$E$111","v":2021},{"$f":"$F$111","v":2022},null,null,null,null,null,{"$f":"IF(OR($C335=\"\",AND(D339=0,E339=0,F339=0)), \"Ocultar fila\",\"\")","v":"Ocultar fila"},"FILA REF.","CELDAS REF.",null,null,null,null,null,{"$f":"C335","v":""},{"$f":"D335","v":2020},{"$f":"E335","v":2021},{"$f":"F335","v":2022}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$f":"L335","v":"Ocultar fila"},{"$f":"M328+1","v":41},null,null,null,null,null,null,{"$f":"C336","v":"Nº de empleados"},{"$f":"ROUND(D336*D339,2)+U328","v":0},{"$f":"ROUND(E336*E339,2)+V328","v":0},{"$f":"ROUND(F336*F339,2)+W328","v":0}]
[null,null,"Facturación (€)",null,null,null,null,null,null,null,null,{"$f":"L336","v":"Ocultar fila"},null,null,null,null,null,null,null,{"$f":"C337","v":"Facturación (€)"},{"$f":"ROUND(D337*D339,2)+U329","v":0},{"$f":"ROUND(E337*E339,2)+V329","v":0},{"$f":"ROUND(F337*F339,2)+W329","v":0}]
[null,null,"Activo total (€)",null,null,null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"B\",M336)","v":"B41"},null,null,null,null,null,{"$f":"C338","v":"Activo total (€)"},{"$f":"ROUND(D338*D339,2)+U330","v":0},{"$f":"ROUND(E338*E339,2)+V330","v":0},{"$f":"ROUND(F338*F339,2)+W330","v":0}]
[null,null,"% part. Aplicable",{"$f":"IF(C335=\"\",0,IF(INDIRECT(N339)>0.5,1,IF(INDIRECT(N339)>=0.25,INDIRECT(N339),0)))","v":0},{"$f":"IF(C335=\"\",0,IF(INDIRECT(N340)>0.5,1,IF(INDIRECT(N340)>=0.25,INDIRECT(N340),0)))","v":0},{"$f":"IF(C335=\"\",0,IF(INDIRECT(N341)>0.5,1,IF(INDIRECT(N341)>=0.25,INDIRECT(N341),0)))","v":0},null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"G\",M336)","v":"G41"},null,null,null,null,null,"% APLICADO Y SUMADO AL ANTERIOR"]
[null,null,"¿Esta empresa tiene empresas vinculadas?",null,"¿Esta empresa tiene empresas asociadas?",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"H\",M336)","v":"H41"}]
[null,null,"Listado de empresas vinculadas",null,"Listado empresas asociadas",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"I\",M336)","v":"I41"}]
[null,null,null,null,null,null,null,null,null,null,null,"Ocultar fila"]
[null,null,{"$f":"IF(INDIRECT(N346)<>\"\",INDIRECT(N346),\"\")","v":""},{"$f":"$D$111","v":2020},{"$f":"$E$111","v":2021},{"$f":"$F$111","v":2022},null,null,null,null,null,{"$f":"IF(OR($C343=\"\",AND(D347=0,E347=0,F347=0)), \"Ocultar fila\",\"\")","v":"Ocultar fila"},"FILA REF.","CELDAS REF.",null,null,null,null,null,{"$f":"C343","v":""},{"$f":"D343","v":2020},{"$f":"E343","v":2021},{"$f":"F343","v":2022}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$f":"L343","v":"Ocultar fila"},{"$f":"M336+1","v":42},null,null,null,null,null,null,{"$f":"C344","v":"Nº de empleados"},{"$f":"ROUND(D344*D347,2)+U336","v":0},{"$f":"ROUND(E344*E347,2)+V336","v":0},{"$f":"ROUND(F344*F347,2)+W336","v":0}]
[null,null,"Facturación (€)",null,null,null,null,null,null,null,null,{"$f":"L344","v":"Ocultar fila"},null,null,null,null,null,null,null,{"$f":"C345","v":"Facturación (€)"},{"$f":"ROUND(D345*D347,2)+U337","v":0},{"$f":"ROUND(E345*E347,2)+V337","v":0},{"$f":"ROUND(F345*F347,2)+W337","v":0}]
[null,null,"Activo total (€)",null,null,null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"B\",M344)","v":"B42"},null,null,null,null,null,{"$f":"C346","v":"Activo total (€)"},{"$f":"ROUND(D346*D347,2)+U338","v":0},{"$f":"ROUND(E346*E347,2)+V338","v":0},{"$f":"ROUND(F346*F347,2)+W338","v":0}]
[null,null,"% part. Aplicable",{"$f":"IF(C343=\"\",0,IF(INDIRECT(N347)>0.5,1,IF(INDIRECT(N347)>=0.25,INDIRECT(N347),0)))","v":0},{"$f":"IF(C343=\"\",0,IF(INDIRECT(N348)>0.5,1,IF(INDIRECT(N348)>=0.25,INDIRECT(N348),0)))","v":0},{"$f":"IF(C343=\"\",0,IF(INDIRECT(N349)>0.5,1,IF(INDIRECT(N349)>=0.25,INDIRECT(N349),0)))","v":0},null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"G\",M344)","v":"G42"},null,null,null,null,null,"% APLICADO Y SUMADO AL ANTERIOR"]
[null,null,"¿Esta empresa tiene empresas vinculadas?",null,"¿Esta empresa tiene empresas asociadas?",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"H\",M344)","v":"H42"}]
[null,null,"Listado de empresas vinculadas",null,"Listado empresas asociadas",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"I\",M344)","v":"I42"}]
[null,null,null,null,null,null,null,null,null,null,null,"Ocultar fila"]
[null,null,{"$f":"IF(INDIRECT(N354)<>\"\",INDIRECT(N354),\"\")","v":""},{"$f":"$D$111","v":2020},{"$f":"$E$111","v":2021},{"$f":"$F$111","v":2022},null,null,null,null,null,{"$f":"IF(OR($C351=\"\",AND(D355=0,E355=0,F355=0)), \"Ocultar fila\",\"\")","v":"Ocultar fila"},"FILA REF.","CELDAS REF.",null,null,null,null,null,{"$f":"C351","v":""},{"$f":"D351","v":2020},{"$f":"E351","v":2021},{"$f":"F351","v":2022}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$f":"L351","v":"Ocultar fila"},{"$f":"M344+1","v":43},null,null,null,null,null,null,{"$f":"C352","v":"Nº de empleados"},{"$f":"ROUND(D352*D355,2)+U344","v":0},{"$f":"ROUND(E352*E355,2)+V344","v":0},{"$f":"ROUND(F352*F355,2)+W344","v":0}]
[null,null,"Facturación (€)",null,null,null,null,null,null,null,null,{"$f":"L352","v":"Ocultar fila"},null,null,null,null,null,null,null,{"$f":"C353","v":"Facturación (€)"},{"$f":"ROUND(D353*D355,2)+U345","v":0},{"$f":"ROUND(E353*E355,2)+V345","v":0},{"$f":"ROUND(F353*F355,2)+W345","v":0}]
[null,null,"Activo total (€)",null,null,null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"B\",M352)","v":"B43"},null,null,null,null,null,{"$f":"C354","v":"Activo total (€)"},{"$f":"ROUND(D354*D355,2)+U346","v":0},{"$f":"ROUND(E354*E355,2)+V346","v":0},{"$f":"ROUND(F354*F355,2)+W346","v":0}]
[null,null,"% part. Aplicable",{"$f":"IF(C351=\"\",0,IF(INDIRECT(N355)>0.5,1,IF(INDIRECT(N355)>=0.25,INDIRECT(N355),0)))","v":0},{"$f":"IF(C351=\"\",0,IF(INDIRECT(N356)>0.5,1,IF(INDIRECT(N356)>=0.25,INDIRECT(N356),0)))","v":0},{"$f":"IF(C351=\"\",0,IF(INDIRECT(N357)>0.5,1,IF(INDIRECT(N357)>=0.25,INDIRECT(N357),0)))","v":0},null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"G\",M352)","v":"G43"},null,null,null,null,null,"% APLICADO Y SUMADO AL ANTERIOR"]
[null,null,"¿Esta empresa tiene empresas vinculadas?",null,"¿Esta empresa tiene empresas asociadas?",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"H\",M352)","v":"H43"}]
[null,null,"Listado de empresas vinculadas",null,"Listado empresas asociadas",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"I\",M352)","v":"I43"}]
[null,null,null,null,null,null,null,null,null,null,null,"Ocultar fila"]
[null,null,{"$f":"IF(INDIRECT(N362)<>\"\",INDIRECT(N362),\"\")","v":""},{"$f":"$D$111","v":2020},{"$f":"$E$111","v":2021},{"$f":"$F$111","v":2022},null,null,null,null,null,{"$f":"IF(OR($C359=\"\",AND(D363=0,E363=0,F363=0)), \"Ocultar fila\",\"\")","v":"Ocultar fila"},"FILA REF.","CELDAS REF.",null,null,null,null,null,{"$f":"C359","v":""},{"$f":"D359","v":2020},{"$f":"E359","v":2021},{"$f":"F359","v":2022}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$f":"L359","v":"Ocultar fila"},{"$f":"M352+1","v":44},null,null,null,null,null,null,{"$f":"C360","v":"Nº de empleados"},{"$f":"ROUND(D360*D363,2)+U352","v":0},{"$f":"ROUND(E360*E363,2)+V352","v":0},{"$f":"ROUND(F360*F363,2)+W352","v":0}]
[null,null,"Facturación (€)",null,null,null,null,null,null,null,null,{"$f":"L360","v":"Ocultar fila"},null,null,null,null,null,null,null,{"$f":"C361","v":"Facturación (€)"},{"$f":"ROUND(D361*D363,2)+U353","v":0},{"$f":"ROUND(E361*E363,2)+V353","v":0},{"$f":"ROUND(F361*F363,2)+W353","v":0}]
[null,null,"Activo total (€)",null,null,null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"B\",M360)","v":"B44"},null,null,null,null,null,{"$f":"C362","v":"Activo total (€)"},{"$f":"ROUND(D362*D363,2)+U354","v":0},{"$f":"ROUND(E362*E363,2)+V354","v":0},{"$f":"ROUND(F362*F363,2)+W354","v":0}]
[null,null,"% part. Aplicable",{"$f":"IF(C359=\"\",0,IF(INDIRECT(N363)>0.5,1,IF(INDIRECT(N363)>=0.25,INDIRECT(N363),0)))","v":0},{"$f":"IF(C359=\"\",0,IF(INDIRECT(N364)>0.5,1,IF(INDIRECT(N364)>=0.25,INDIRECT(N364),0)))","v":0},{"$f":"IF(C359=\"\",0,IF(INDIRECT(N365)>0.5,1,IF(INDIRECT(N365)>=0.25,INDIRECT(N365),0)))","v":0},null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"G\",M360)","v":"G44"},null,null,null,null,null,"% APLICADO Y SUMADO AL ANTERIOR"]
[null,null,"¿Esta empresa tiene empresas vinculadas?",null,"¿Esta empresa tiene empresas asociadas?",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"H\",M360)","v":"H44"}]
[null,null,"Listado de empresas vinculadas",null,"Listado empresas asociadas",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"I\",M360)","v":"I44"}]
[null,null,null,null,null,null,null,null,null,null,null,"Ocultar fila"]
[null,null,{"$f":"IF(INDIRECT(N370)<>\"\",INDIRECT(N370),\"\")","v":""},{"$f":"$D$111","v":2020},{"$f":"$E$111","v":2021},{"$f":"$F$111","v":2022},null,null,null,null,null,{"$f":"IF(OR($C367=\"\",AND(D371=0,E371=0,F371=0)), \"Ocultar fila\",\"\")","v":"Ocultar fila"},"FILA REF.","CELDAS REF.",null,null,null,null,null,{"$f":"C367","v":""},{"$f":"D367","v":2020},{"$f":"E367","v":2021},{"$f":"F367","v":2022}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$f":"L367","v":"Ocultar fila"},{"$f":"M360+1","v":45},null,null,null,null,null,null,{"$f":"C368","v":"Nº de empleados"},{"$f":"ROUND(D368*D371,2)+U360","v":0},{"$f":"ROUND(E368*E371,2)+V360","v":0},{"$f":"ROUND(F368*F371,2)+W360","v":0}]
[null,null,"Facturación (€)",null,null,null,null,null,null,null,null,{"$f":"L368","v":"Ocultar fila"},null,null,null,null,null,null,null,{"$f":"C369","v":"Facturación (€)"},{"$f":"ROUND(D369*D371,2)+U361","v":0},{"$f":"ROUND(E369*E371,2)+V361","v":0},{"$f":"ROUND(F369*F371,2)+W361","v":0}]
[null,null,"Activo total (€)",null,null,null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"B\",M368)","v":"B45"},null,null,null,null,null,{"$f":"C370","v":"Activo total (€)"},{"$f":"ROUND(D370*D371,2)+U362","v":0},{"$f":"ROUND(E370*E371,2)+V362","v":0},{"$f":"ROUND(F370*F371,2)+W362","v":0}]
[null,null,"% part. Aplicable",{"$f":"IF(C367=\"\",0,IF(INDIRECT(N371)>0.5,1,IF(INDIRECT(N371)>=0.25,INDIRECT(N371),0)))","v":0},{"$f":"IF(C367=\"\",0,IF(INDIRECT(N372)>0.5,1,IF(INDIRECT(N372)>=0.25,INDIRECT(N372),0)))","v":0},{"$f":"IF(C367=\"\",0,IF(INDIRECT(N373)>0.5,1,IF(INDIRECT(N373)>=0.25,INDIRECT(N373),0)))","v":0},null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"G\",M368)","v":"G45"},null,null,null,null,null,"% APLICADO Y SUMADO AL ANTERIOR"]
[null,null,"¿Esta empresa tiene empresas vinculadas?",null,"¿Esta empresa tiene empresas asociadas?",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"H\",M368)","v":"H45"}]
[null,null,"Listado de empresas vinculadas",null,"Listado empresas asociadas",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"I\",M368)","v":"I45"}]
[null,null,null,null,null,null,null,null,null,null,null,"Ocultar fila"]
[null,null,{"$f":"IF(INDIRECT(N378)<>\"\",INDIRECT(N378),\"\")","v":""},{"$f":"$D$111","v":2020},{"$f":"$E$111","v":2021},{"$f":"$F$111","v":2022},null,null,null,null,null,{"$f":"IF(OR($C375=\"\",AND(D379=0,E379=0,F379=0)), \"Ocultar fila\",\"\")","v":"Ocultar fila"},"FILA REF.","CELDAS REF.",null,null,null,null,null,{"$f":"C375","v":""},{"$f":"D375","v":2020},{"$f":"E375","v":2021},{"$f":"F375","v":2022}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$f":"L375","v":"Ocultar fila"},{"$f":"M368+1","v":46},null,null,null,null,null,null,{"$f":"C376","v":"Nº de empleados"},{"$f":"ROUND(D376*D379,2)+U368","v":0},{"$f":"ROUND(E376*E379,2)+V368","v":0},{"$f":"ROUND(F376*F379,2)+W368","v":0}]
[null,null,"Facturación (€)",null,null,null,null,null,null,null,null,{"$f":"L376","v":"Ocultar fila"},null,null,null,null,null,null,null,{"$f":"C377","v":"Facturación (€)"},{"$f":"ROUND(D377*D379,2)+U369","v":0},{"$f":"ROUND(E377*E379,2)+V369","v":0},{"$f":"ROUND(F377*F379,2)+W369","v":0}]
[null,null,"Activo total (€)",null,null,null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"B\",M376)","v":"B46"},null,null,null,null,null,{"$f":"C378","v":"Activo total (€)"},{"$f":"ROUND(D378*D379,2)+U370","v":0},{"$f":"ROUND(E378*E379,2)+V370","v":0},{"$f":"ROUND(F378*F379,2)+W370","v":0}]
[null,null,"% part. Aplicable",{"$f":"IF(C375=\"\",0,IF(INDIRECT(N379)>0.5,1,IF(INDIRECT(N379)>=0.25,INDIRECT(N379),0)))","v":0},{"$f":"IF(C375=\"\",0,IF(INDIRECT(N380)>0.5,1,IF(INDIRECT(N380)>=0.25,INDIRECT(N380),0)))","v":0},{"$f":"IF(C375=\"\",0,IF(INDIRECT(N381)>0.5,1,IF(INDIRECT(N381)>=0.25,INDIRECT(N381),0)))","v":0},null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"G\",M376)","v":"G46"},null,null,null,null,null,"% APLICADO Y SUMADO AL ANTERIOR"]
[null,null,"¿Esta empresa tiene empresas vinculadas?",null,"¿Esta empresa tiene empresas asociadas?",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"H\",M376)","v":"H46"}]
[null,null,"Listado de empresas vinculadas",null,"Listado empresas asociadas",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"I\",M376)","v":"I46"}]
[null,null,null,null,null,null,null,null,null,null,null,"Ocultar fila"]
[null,null,{"$f":"IF(INDIRECT(N386)<>\"\",INDIRECT(N386),\"\")","v":""},{"$f":"$D$111","v":2020},{"$f":"$E$111","v":2021},{"$f":"$F$111","v":2022},null,null,null,null,null,{"$f":"IF(OR($C383=\"\",AND(D387=0,E387=0,F387=0)), \"Ocultar fila\",\"\")","v":"Ocultar fila"},"FILA REF.","CELDAS REF.",null,null,null,null,null,{"$f":"C383","v":""},{"$f":"D383","v":2020},{"$f":"E383","v":2021},{"$f":"F383","v":2022}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$f":"L383","v":"Ocultar fila"},{"$f":"M376+1","v":47},null,null,null,null,null,null,{"$f":"C384","v":"Nº de empleados"},{"$f":"ROUND(D384*D387,2)+U376","v":0},{"$f":"ROUND(E384*E387,2)+V376","v":0},{"$f":"ROUND(F384*F387,2)+W376","v":0}]
[null,null,"Facturación (€)",null,null,null,null,null,null,null,null,{"$f":"L384","v":"Ocultar fila"},null,null,null,null,null,null,null,{"$f":"C385","v":"Facturación (€)"},{"$f":"ROUND(D385*D387,2)+U377","v":0},{"$f":"ROUND(E385*E387,2)+V377","v":0},{"$f":"ROUND(F385*F387,2)+W377","v":0}]
[null,null,"Activo total (€)",null,null,null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"B\",M384)","v":"B47"},null,null,null,null,null,{"$f":"C386","v":"Activo total (€)"},{"$f":"ROUND(D386*D387,2)+U378","v":0},{"$f":"ROUND(E386*E387,2)+V378","v":0},{"$f":"ROUND(F386*F387,2)+W378","v":0}]
[null,null,"% part. Aplicable",{"$f":"IF(C383=\"\",0,IF(INDIRECT(N387)>0.5,1,IF(INDIRECT(N387)>=0.25,INDIRECT(N387),0)))","v":0},{"$f":"IF(C383=\"\",0,IF(INDIRECT(N388)>0.5,1,IF(INDIRECT(N388)>=0.25,INDIRECT(N388),0)))","v":0},{"$f":"IF(C383=\"\",0,IF(INDIRECT(N389)>0.5,1,IF(INDIRECT(N389)>=0.25,INDIRECT(N389),0)))","v":0},null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"G\",M384)","v":"G47"},null,null,null,null,null,"% APLICADO Y SUMADO AL ANTERIOR"]
[null,null,"¿Esta empresa tiene empresas vinculadas?",null,"¿Esta empresa tiene empresas asociadas?",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"H\",M384)","v":"H47"}]
[null,null,"Listado de empresas vinculadas",null,"Listado empresas asociadas",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"I\",M384)","v":"I47"}]
[null,null,null,null,null,null,null,null,null,null,null,"Ocultar fila"]
[null,null,{"$f":"IF(INDIRECT(N394)<>\"\",INDIRECT(N394),\"\")","v":""},{"$f":"$D$111","v":2020},{"$f":"$E$111","v":2021},{"$f":"$F$111","v":2022},null,null,null,null,null,{"$f":"IF(OR($C391=\"\",AND(D395=0,E395=0,F395=0)), \"Ocultar fila\",\"\")","v":"Ocultar fila"},"FILA REF.","CELDAS REF.",null,null,null,null,null,{"$f":"C391","v":""},{"$f":"D391","v":2020},{"$f":"E391","v":2021},{"$f":"F391","v":2022}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$f":"L391","v":"Ocultar fila"},{"$f":"M384+1","v":48},null,null,null,null,null,null,{"$f":"C392","v":"Nº de empleados"},{"$f":"ROUND(D392*D395,2)+U384","v":0},{"$f":"ROUND(E392*E395,2)+V384","v":0},{"$f":"ROUND(F392*F395,2)+W384","v":0}]
[null,null,"Facturación (€)",null,null,null,null,null,null,null,null,{"$f":"L392","v":"Ocultar fila"},null,null,null,null,null,null,null,{"$f":"C393","v":"Facturación (€)"},{"$f":"ROUND(D393*D395,2)+U385","v":0},{"$f":"ROUND(E393*E395,2)+V385","v":0},{"$f":"ROUND(F393*F395,2)+W385","v":0}]
[null,null,"Activo total (€)",null,null,null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"B\",M392)","v":"B48"},null,null,null,null,null,{"$f":"C394","v":"Activo total (€)"},{"$f":"ROUND(D394*D395,2)+U386","v":0},{"$f":"ROUND(E394*E395,2)+V386","v":0},{"$f":"ROUND(F394*F395,2)+W386","v":0}]
[null,null,"% part. Aplicable",{"$f":"IF(C391=\"\",0,IF(INDIRECT(N395)>0.5,1,IF(INDIRECT(N395)>=0.25,INDIRECT(N395),0)))","v":0},{"$f":"IF(C391=\"\",0,IF(INDIRECT(N396)>0.5,1,IF(INDIRECT(N396)>=0.25,INDIRECT(N396),0)))","v":0},{"$f":"IF(C391=\"\",0,IF(INDIRECT(N397)>0.5,1,IF(INDIRECT(N397)>=0.25,INDIRECT(N397),0)))","v":0},null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"G\",M392)","v":"G48"},null,null,null,null,null,"% APLICADO Y SUMADO AL ANTERIOR"]
[null,null,"¿Esta empresa tiene empresas vinculadas?",null,"¿Esta empresa tiene empresas asociadas?",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"H\",M392)","v":"H48"}]
[null,null,"Listado de empresas vinculadas",null,"Listado empresas asociadas",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"I\",M392)","v":"I48"}]
[null,null,null,null,null,null,null,null,null,null,null,"Ocultar fila"]
[null,null,{"$f":"IF(INDIRECT(N402)<>\"\",INDIRECT(N402),\"\")","v":""},{"$f":"$D$111","v":2020},{"$f":"$E$111","v":2021},{"$f":"$F$111","v":2022},null,null,null,null,null,{"$f":"IF(OR($C399=\"\",AND(D403=0,E403=0,F403=0)), \"Ocultar fila\",\"\")","v":"Ocultar fila"},"FILA REF.","CELDAS REF.",null,null,null,null,null,{"$f":"C399","v":""},{"$f":"D399","v":2020},{"$f":"E399","v":2021},{"$f":"F399","v":2022}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$f":"L399","v":"Ocultar fila"},{"$f":"M392+1","v":49},null,null,null,null,null,null,{"$f":"C400","v":"Nº de empleados"},{"$f":"ROUND(D400*D403,2)+U392","v":0},{"$f":"ROUND(E400*E403,2)+V392","v":0},{"$f":"ROUND(F400*F403,2)+W392","v":0}]
[null,null,"Facturación (€)",null,null,null,null,null,null,null,null,{"$f":"L400","v":"Ocultar fila"},null,null,null,null,null,null,null,{"$f":"C401","v":"Facturación (€)"},{"$f":"ROUND(D401*D403,2)+U393","v":0},{"$f":"ROUND(E401*E403,2)+V393","v":0},{"$f":"ROUND(F401*F403,2)+W393","v":0}]
[null,null,"Activo total (€)",null,null,null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"B\",M400)","v":"B49"},null,null,null,null,null,{"$f":"C402","v":"Activo total (€)"},{"$f":"ROUND(D402*D403,2)+U394","v":0},{"$f":"ROUND(E402*E403,2)+V394","v":0},{"$f":"ROUND(F402*F403,2)+W394","v":0}]
[null,null,"% part. Aplicable",{"$f":"IF(C399=\"\",0,IF(INDIRECT(N403)>0.5,1,IF(INDIRECT(N403)>=0.25,INDIRECT(N403),0)))","v":0},{"$f":"IF(C399=\"\",0,IF(INDIRECT(N404)>0.5,1,IF(INDIRECT(N404)>=0.25,INDIRECT(N404),0)))","v":0},{"$f":"IF(C399=\"\",0,IF(INDIRECT(N405)>0.5,1,IF(INDIRECT(N405)>=0.25,INDIRECT(N405),0)))","v":0},null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"G\",M400)","v":"G49"},null,null,null,null,null,"% APLICADO Y SUMADO AL ANTERIOR"]
[null,null,"¿Esta empresa tiene empresas vinculadas?",null,"¿Esta empresa tiene empresas asociadas?",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"H\",M400)","v":"H49"}]
[null,null,"Listado de empresas vinculadas",null,"Listado empresas asociadas",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"I\",M400)","v":"I49"}]
[null,null,null,null,null,null,null,null,null,null,null,"Ocultar fila"]
[null,null,{"$f":"IF(INDIRECT(N410)<>\"\",INDIRECT(N410),\"\")","v":""},{"$f":"$D$111","v":2020},{"$f":"$E$111","v":2021},{"$f":"$F$111","v":2022},null,null,null,null,null,{"$f":"IF(OR($C407=\"\",AND(D411=0,E411=0,F411=0)), \"Ocultar fila\",\"\")","v":"Ocultar fila"},"FILA REF.","CELDAS REF.",null,null,null,null,null,{"$f":"C407","v":""},{"$f":"D407","v":2020},{"$f":"E407","v":2021},{"$f":"F407","v":2022}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$f":"L407","v":"Ocultar fila"},{"$f":"M400+1","v":50},null,null,null,null,null,null,{"$f":"C408","v":"Nº de empleados"},{"$f":"ROUND(D408*D411,2)+U400","v":0},{"$f":"ROUND(E408*E411,2)+V400","v":0},{"$f":"ROUND(F408*F411,2)+W400","v":0}]
[null,null,"Facturación (€)",null,null,null,null,null,null,null,null,{"$f":"L408","v":"Ocultar fila"},null,null,null,null,null,null,null,{"$f":"C409","v":"Facturación (€)"},{"$f":"ROUND(D409*D411,2)+U401","v":0},{"$f":"ROUND(E409*E411,2)+V401","v":0},{"$f":"ROUND(F409*F411,2)+W401","v":0}]
[null,null,"Activo total (€)",null,null,null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"B\",M408)","v":"B50"},null,null,null,null,null,{"$f":"C410","v":"Activo total (€)"},{"$f":"ROUND(D410*D411,2)+U402","v":0},{"$f":"ROUND(E410*E411,2)+V402","v":0},{"$f":"ROUND(F410*F411,2)+W402","v":0}]
[null,null,"% part. Aplicable",{"$f":"IF(C407=\"\",0,IF(INDIRECT(N411)>0.5,1,IF(INDIRECT(N411)>=0.25,INDIRECT(N411),0)))","v":0},{"$f":"IF(C407=\"\",0,IF(INDIRECT(N412)>0.5,1,IF(INDIRECT(N412)>=0.25,INDIRECT(N412),0)))","v":0},{"$f":"IF(C407=\"\",0,IF(INDIRECT(N413)>0.5,1,IF(INDIRECT(N413)>=0.25,INDIRECT(N413),0)))","v":0},null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"G\",M408)","v":"G50"},null,null,null,null,null,"% APLICADO Y SUMADO AL ANTERIOR"]
[null,null,"¿Esta empresa tiene empresas vinculadas?",null,"¿Esta empresa tiene empresas asociadas?",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"H\",M408)","v":"H50"}]
[null,null,"Listado de empresas vinculadas",null,"Listado empresas asociadas",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"I\",M408)","v":"I50"}]
[null,null,null,null,null,null,null,null,null,null,null,"Ocultar fila"]
[null,null,{"$f":"IF(INDIRECT(N418)<>\"\",INDIRECT(N418),\"\")","v":""},{"$f":"$D$111","v":2020},{"$f":"$E$111","v":2021},{"$f":"$F$111","v":2022},null,null,null,null,null,{"$f":"IF(OR($C415=\"\",AND(D419=0,E419=0,F419=0)), \"Ocultar fila\",\"\")","v":"Ocultar fila"},"FILA REF.","CELDAS REF.",null,null,null,null,null,{"$f":"C415","v":""},{"$f":"D415","v":2020},{"$f":"E415","v":2021},{"$f":"F415","v":2022}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$f":"L415","v":"Ocultar fila"},{"$f":"M408+1","v":51},null,null,null,null,null,null,{"$f":"C416","v":"Nº de empleados"},{"$f":"ROUND(D416*D419,2)+U408","v":0},{"$f":"ROUND(E416*E419,2)+V408","v":0},{"$f":"ROUND(F416*F419,2)+W408","v":0}]
[null,null,"Facturación (€)",null,null,null,null,null,null,null,null,{"$f":"L416","v":"Ocultar fila"},null,null,null,null,null,null,null,{"$f":"C417","v":"Facturación (€)"},{"$f":"ROUND(D417*D419,2)+U409","v":0},{"$f":"ROUND(E417*E419,2)+V409","v":0},{"$f":"ROUND(F417*F419,2)+W409","v":0}]
[null,null,"Activo total (€)",null,null,null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"B\",M416)","v":"B51"},null,null,null,null,null,{"$f":"C418","v":"Activo total (€)"},{"$f":"ROUND(D418*D419,2)+U410","v":0},{"$f":"ROUND(E418*E419,2)+V410","v":0},{"$f":"ROUND(F418*F419,2)+W410","v":0}]
[null,null,"% part. Aplicable",{"$f":"IF(C415=\"\",0,IF(INDIRECT(N419)>0.5,1,IF(INDIRECT(N419)>=0.25,INDIRECT(N419),0)))","v":0},{"$f":"IF(C415=\"\",0,IF(INDIRECT(N420)>0.5,1,IF(INDIRECT(N420)>=0.25,INDIRECT(N420),0)))","v":0},{"$f":"IF(C415=\"\",0,IF(INDIRECT(N421)>0.5,1,IF(INDIRECT(N421)>=0.25,INDIRECT(N421),0)))","v":0},null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"G\",M416)","v":"G51"},null,null,null,null,null,"% APLICADO Y SUMADO AL ANTERIOR"]
[null,null,"¿Esta empresa tiene empresas vinculadas?",null,"¿Esta empresa tiene empresas asociadas?",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"H\",M416)","v":"H51"}]
[null,null,"Listado de empresas vinculadas",null,"Listado empresas asociadas",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"I\",M416)","v":"I51"}]
[null,null,null,null,null,null,null,null,null,null,null,"Ocultar fila"]
[null,null,{"$f":"IF(INDIRECT(N426)<>\"\",INDIRECT(N426),\"\")","v":""},{"$f":"$D$111","v":2020},{"$f":"$E$111","v":2021},{"$f":"$F$111","v":2022},null,null,null,null,null,{"$f":"IF(OR($C423=\"\",AND(D427=0,E427=0,F427=0)), \"Ocultar fila\",\"\")","v":"Ocultar fila"},"FILA REF.","CELDAS REF.",null,null,null,null,null,{"$f":"C423","v":""},{"$f":"D423","v":2020},{"$f":"E423","v":2021},{"$f":"F423","v":2022}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$f":"L423","v":"Ocultar fila"},{"$f":"M416+1","v":52},null,null,null,null,null,null,{"$f":"C424","v":"Nº de empleados"},{"$f":"ROUND(D424*D427,2)+U416","v":0},{"$f":"ROUND(E424*E427,2)+V416","v":0},{"$f":"ROUND(F424*F427,2)+W416","v":0}]
[null,null,"Facturación (€)",null,null,null,null,null,null,null,null,{"$f":"L424","v":"Ocultar fila"},null,null,null,null,null,null,null,{"$f":"C425","v":"Facturación (€)"},{"$f":"ROUND(D425*D427,2)+U417","v":0},{"$f":"ROUND(E425*E427,2)+V417","v":0},{"$f":"ROUND(F425*F427,2)+W417","v":0}]
[null,null,"Activo total (€)",null,null,null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"B\",M424)","v":"B52"},null,null,null,null,null,{"$f":"C426","v":"Activo total (€)"},{"$f":"ROUND(D426*D427,2)+U418","v":0},{"$f":"ROUND(E426*E427,2)+V418","v":0},{"$f":"ROUND(F426*F427,2)+W418","v":0}]
[null,null,"% part. Aplicable",{"$f":"IF(C423=\"\",0,IF(INDIRECT(N427)>0.5,1,IF(INDIRECT(N427)>=0.25,INDIRECT(N427),0)))","v":0},{"$f":"IF(C423=\"\",0,IF(INDIRECT(N428)>0.5,1,IF(INDIRECT(N428)>=0.25,INDIRECT(N428),0)))","v":0},{"$f":"IF(C423=\"\",0,IF(INDIRECT(N429)>0.5,1,IF(INDIRECT(N429)>=0.25,INDIRECT(N429),0)))","v":0},null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"G\",M424)","v":"G52"},null,null,null,null,null,"% APLICADO Y SUMADO AL ANTERIOR"]
[null,null,"¿Esta empresa tiene empresas vinculadas?",null,"¿Esta empresa tiene empresas asociadas?",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"H\",M424)","v":"H52"}]
[null,null,"Listado de empresas vinculadas",null,"Listado empresas asociadas",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"I\",M424)","v":"I52"}]
[null,null,null,null,null,null,null,null,null,null,null,"Ocultar fila"]
[null,null,{"$f":"IF(OR(INDIRECT(N432)=$M$6,INDIRECT(N433)=$M$6),INDIRECT(N434),\"\")","v":""},{"$f":"$D$111","v":2020},{"$f":"$E$111","v":2021},{"$f":"$F$111","v":2022},null,null,null,null,null,{"$f":"IF(OR($C431=\"\",AND(D435=0,E435=0,F435=0)), \"Ocultar fila\",\"\")","v":"Ocultar fila"},"FILA REF.","CELDAS REF.","TABLA 3",null,null,null,null,{"$f":"C431","v":""},{"$f":"D431","v":2020},{"$f":"E431","v":2021},{"$f":"F431","v":2022}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$f":"L431","v":"Ocultar fila"},{"$f":"M424+10","v":62},{"$f":"CONCATENATE(\"D\",M432)","v":"D62"},"Celda donde se selecciona si tiene el mismo CNAE",null,null,null,null,{"$f":"C432","v":"Nº de empleados"},{"$f":"ROUND(D432*D435,2)+U424","v":0},{"$f":"ROUND(E432*E435,2)+V424","v":0},{"$f":"ROUND(F432*F435,2)+W424","v":0}]
[null,null,"Facturación (€)",null,null,null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"F\",M432)","v":"F62"},"Celda donde se selecciona si son mercados contiguos",null,null,null,null,{"$f":"C433","v":"Facturación (€)"},{"$f":"ROUND(D433*D435,2)+U425","v":0},{"$f":"ROUND(E433*E435,2)+V425","v":0},{"$f":"ROUND(F433*F435,2)+W425","v":0}]
[null,null,"Activo total (€)",null,null,null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"B\",M432-5)","v":"B57"},"Contiene nombre de la empresa",null,null,null,null,{"$f":"C434","v":"Activo total (€)"},{"$f":"ROUND(D434*D435,2)+U426","v":0},{"$f":"ROUND(E434*E435,2)+V426","v":0},{"$f":"ROUND(F434*F435,2)+W426","v":0}]
[null,null,"% part. Aplicable",{"$f":"IF(C431=\"\",0,IF(INDIRECT(N435)>0.5,1,IF(INDIRECT(N435)>=0.25,INDIRECT(N435),0)))","v":0},{"$f":"IF(C431=\"\",0,IF(INDIRECT(N436)>0.5,1,IF(INDIRECT(N436)>=0.25,INDIRECT(N436),0)))","v":0},{"$f":"IF(C431=\"\",0,IF(INDIRECT(N437)>0.5,1,IF(INDIRECT(N437)>=0.25,INDIRECT(N437),0)))","v":0},null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"G\",M432)","v":"G62"},"Contiene% de participación del primer año",null,null,null,null,"% APLICADO Y SUMADO AL ANTERIOR"]
[null,null,"¿Esta empresa tiene empresas vinculadas?",null,"¿Esta empresa tiene empresas asociadas?",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"H\",M432)","v":"H62"},"Contiene% de participación del segundo año"]
[null,null,"Listado de empresas vinculadas",null,"Listado empresas asociadas",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"I\",M432)","v":"I62"},"Contiene% de participación del tercer año"]
[null,null,null,null,null,null,null,null,null,null,null,"Ocultar fila"]
[null,null,{"$f":"IF(OR(INDIRECT(N440)=$M$6,INDIRECT(N441)=$M$6),INDIRECT(N442),\"\")","v":""},{"$f":"$D$111","v":2020},{"$f":"$E$111","v":2021},{"$f":"$F$111","v":2022},null,null,null,null,null,{"$f":"IF(OR($C439=\"\",AND(D443=0,E443=0,F443=0)), \"Ocultar fila\",\"\")","v":"Ocultar fila"},"FILA REF.","CELDAS REF.",null,null,null,null,null,{"$f":"C439","v":""},{"$f":"D439","v":2020},{"$f":"E439","v":2021},{"$f":"F439","v":2022}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$f":"L439","v":"Ocultar fila"},{"$f":"M432+6","v":68},{"$f":"CONCATENATE(\"D\",M440)","v":"D68"},null,null,null,null,null,{"$f":"C440","v":"Nº de empleados"},{"$f":"ROUND(D440*D443,2)+U432","v":0},{"$f":"ROUND(E440*E443,2)+V432","v":0},{"$f":"ROUND(F440*F443,2)+W432","v":0}]
[null,null,"Facturación (€)",null,null,null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"F\",M440)","v":"F68"},null,null,null,null,null,{"$f":"C441","v":"Facturación (€)"},{"$f":"ROUND(D441*D443,2)+U433","v":0},{"$f":"ROUND(E441*E443,2)+V433","v":0},{"$f":"ROUND(F441*F443,2)+W433","v":0}]
[null,null,"Activo total (€)",null,null,null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"B\",M440-5)","v":"B63"},null,null,null,null,null,{"$f":"C442","v":"Activo total (€)"},{"$f":"ROUND(D442*D443,2)+U434","v":0},{"$f":"ROUND(E442*E443,2)+V434","v":0},{"$f":"ROUND(F442*F443,2)+W434","v":0}]
[null,null,"% part. Aplicable",{"$f":"IF(C439=\"\",0,IF(INDIRECT(N443)>0.5,1,IF(INDIRECT(N443)>=0.25,INDIRECT(N443),0)))","v":0},{"$f":"IF(C439=\"\",0,IF(INDIRECT(N444)>0.5,1,IF(INDIRECT(N444)>=0.25,INDIRECT(N444),0)))","v":0},{"$f":"IF(C439=\"\",0,IF(INDIRECT(N445)>0.5,1,IF(INDIRECT(N445)>=0.25,INDIRECT(N445),0)))","v":0},null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"G\",M440)","v":"G68"},null,null,null,null,null,"% APLICADO Y SUMADO AL ANTERIOR"]
[null,null,"¿Esta empresa tiene empresas vinculadas?",null,"¿Esta empresa tiene empresas asociadas?",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"H\",M440)","v":"H68"}]
[null,null,"Listado de empresas vinculadas",null,"Listado empresas asociadas",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"I\",M440)","v":"I68"}]
[null,null,null,null,null,null,null,null,null,null,null,"Ocultar fila"]
[null,null,{"$f":"IF(OR(INDIRECT(N448)=$M$6,INDIRECT(N449)=$M$6),INDIRECT(N450),\"\")","v":""},{"$f":"$D$111","v":2020},{"$f":"$E$111","v":2021},{"$f":"$F$111","v":2022},null,null,null,null,null,{"$f":"IF(OR($C447=\"\",AND(D451=0,E451=0,F451=0)), \"Ocultar fila\",\"\")","v":"Ocultar fila"},"FILA REF.","CELDAS REF.",null,null,null,null,null,{"$f":"C447","v":""},{"$f":"D447","v":2020},{"$f":"E447","v":2021},{"$f":"F447","v":2022}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$f":"L447","v":"Ocultar fila"},{"$f":"M440+6","v":74},{"$f":"CONCATENATE(\"D\",M448)","v":"D74"},null,null,null,null,null,{"$f":"C448","v":"Nº de empleados"},{"$f":"ROUND(D448*D451,2)+U440","v":0},{"$f":"ROUND(E448*E451,2)+V440","v":0},{"$f":"ROUND(F448*F451,2)+W440","v":0}]
[null,null,"Facturación (€)",null,null,null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"F\",M448)","v":"F74"},null,null,null,null,null,{"$f":"C449","v":"Facturación (€)"},{"$f":"ROUND(D449*D451,2)+U441","v":0},{"$f":"ROUND(E449*E451,2)+V441","v":0},{"$f":"ROUND(F449*F451,2)+W441","v":0}]
[null,null,"Activo total (€)",null,null,null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"B\",M448-5)","v":"B69"},null,null,null,null,null,{"$f":"C450","v":"Activo total (€)"},{"$f":"ROUND(D450*D451,2)+U442","v":0},{"$f":"ROUND(E450*E451,2)+V442","v":0},{"$f":"ROUND(F450*F451,2)+W442","v":0}]
[null,null,"% part. Aplicable",{"$f":"IF(C447=\"\",0,IF(INDIRECT(N451)>0.5,1,IF(INDIRECT(N451)>=0.25,INDIRECT(N451),0)))","v":0},{"$f":"IF(C447=\"\",0,IF(INDIRECT(N452)>0.5,1,IF(INDIRECT(N452)>=0.25,INDIRECT(N452),0)))","v":0},{"$f":"IF(C447=\"\",0,IF(INDIRECT(N453)>0.5,1,IF(INDIRECT(N453)>=0.25,INDIRECT(N453),0)))","v":0},null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"G\",M448)","v":"G74"},null,null,null,null,null,"% APLICADO Y SUMADO AL ANTERIOR"]
[null,null,"¿Esta empresa tiene empresas vinculadas?",null,"¿Esta empresa tiene empresas asociadas?",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"H\",M448)","v":"H74"}]
[null,null,"Listado de empresas vinculadas",null,"Listado empresas asociadas",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"I\",M448)","v":"I74"}]
[null,null,null,null,null,null,null,null,null,null,null,"Ocultar fila"]
[null,null,{"$f":"IF(OR(INDIRECT(N456)=$M$6,INDIRECT(N457)=$M$6),INDIRECT(N458),\"\")","v":""},{"$f":"$D$111","v":2020},{"$f":"$E$111","v":2021},{"$f":"$F$111","v":2022},null,null,null,null,null,{"$f":"IF(OR($C455=\"\",AND(D459=0,E459=0,F459=0)), \"Ocultar fila\",\"\")","v":"Ocultar fila"},"FILA REF.","CELDAS REF.",null,null,null,null,null,{"$f":"C455","v":""},{"$f":"D455","v":2020},{"$f":"E455","v":2021},{"$f":"F455","v":2022}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$f":"L455","v":"Ocultar fila"},{"$f":"M448+6","v":80},{"$f":"CONCATENATE(\"D\",M456)","v":"D80"},null,null,null,null,null,{"$f":"C456","v":"Nº de empleados"},{"$f":"ROUND(D456*D459,2)+U448","v":0},{"$f":"ROUND(E456*E459,2)+V448","v":0},{"$f":"ROUND(F456*F459,2)+W448","v":0}]
[null,null,"Facturación (€)",null,null,null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"F\",M456)","v":"F80"},null,null,null,null,null,{"$f":"C457","v":"Facturación (€)"},{"$f":"ROUND(D457*D459,2)+U449","v":0},{"$f":"ROUND(E457*E459,2)+V449","v":0},{"$f":"ROUND(F457*F459,2)+W449","v":0}]
[null,null,"Activo total (€)",null,null,null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"B\",M456-5)","v":"B75"},null,null,null,null,null,{"$f":"C458","v":"Activo total (€)"},{"$f":"ROUND(D458*D459,2)+U450","v":0},{"$f":"ROUND(E458*E459,2)+V450","v":0},{"$f":"ROUND(F458*F459,2)+W450","v":0}]
[null,null,"% part. Aplicable",{"$f":"IF(C455=\"\",0,IF(INDIRECT(N459)>0.5,1,IF(INDIRECT(N459)>=0.25,INDIRECT(N459),0)))","v":0},{"$f":"IF(C455=\"\",0,IF(INDIRECT(N460)>0.5,1,IF(INDIRECT(N460)>=0.25,INDIRECT(N460),0)))","v":0},{"$f":"IF(C455=\"\",0,IF(INDIRECT(N461)>0.5,1,IF(INDIRECT(N461)>=0.25,INDIRECT(N461),0)))","v":0},null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"G\",M456)","v":"G80"},null,null,null,null,null,"% APLICADO Y SUMADO AL ANTERIOR"]
[null,null,"¿Esta empresa tiene empresas vinculadas?",null,"¿Esta empresa tiene empresas asociadas?",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"H\",M456)","v":"H80"}]
[null,null,"Listado de empresas vinculadas",null,"Listado empresas asociadas",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"I\",M456)","v":"I80"}]
[null,null,null,null,null,null,null,null,null,null,null,"Ocultar fila"]
[null,null,{"$f":"IF(OR(INDIRECT(N464)=$M$6,INDIRECT(N465)=$M$6),INDIRECT(N466),\"\")","v":""},{"$f":"$D$111","v":2020},{"$f":"$E$111","v":2021},{"$f":"$F$111","v":2022},null,null,null,null,null,{"$f":"IF(OR($C463=\"\",AND(D467=0,E467=0,F467=0)), \"Ocultar fila\",\"\")","v":"Ocultar fila"},"FILA REF.","CELDAS REF.",null,null,null,null,null,{"$f":"C463","v":""},{"$f":"D463","v":2020},{"$f":"E463","v":2021},{"$f":"F463","v":2022}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,"Ocultar fila",{"$f":"M456+6","v":86},{"$f":"CONCATENATE(\"D\",M464)","v":"D86"},null,null,null,null,null,{"$f":"C464","v":"Nº de empleados"},{"$f":"ROUND(D464*D467,2)+U456","v":0},{"$f":"ROUND(E464*E467,2)+V456","v":0},{"$f":"ROUND(F464*F467,2)+W456","v":0}]
[null,null,"Facturación (€)",null,null,null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"F\",M464)","v":"F86"},null,null,null,null,null,{"$f":"C465","v":"Facturación (€)"},{"$f":"ROUND(D465*D467,2)+U457","v":0},{"$f":"ROUND(E465*E467,2)+V457","v":0},{"$f":"ROUND(F465*F467,2)+W457","v":0}]
[null,null,"Activo total (€)",null,null,null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"B\",M464-5)","v":"B81"},null,null,null,null,null,{"$f":"C466","v":"Activo total (€)"},{"$f":"ROUND(D466*D467,2)+U458","v":0},{"$f":"ROUND(E466*E467,2)+V458","v":0},{"$f":"ROUND(F466*F467,2)+W458","v":0}]
[null,null,"% part. Aplicable",{"$f":"IF(C463=\"\",0,IF(INDIRECT(N467)>0.5,1,IF(INDIRECT(N467)>=0.25,INDIRECT(N467),0)))","v":0},{"$f":"IF(C463=\"\",0,IF(INDIRECT(N468)>0.5,1,IF(INDIRECT(N468)>=0.25,INDIRECT(N468),0)))","v":0},{"$f":"IF(C463=\"\",0,IF(INDIRECT(N469)>0.5,1,IF(INDIRECT(N469)>=0.25,INDIRECT(N469),0)))","v":0},null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"G\",M464)","v":"G86"},null,null,null,null,null,"% APLICADO Y SUMADO AL ANTERIOR"]
[null,null,"¿Esta empresa tiene empresas vinculadas?",null,"¿Esta empresa tiene empresas asociadas?",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"H\",M464)","v":"H86"}]
[null,null,"Listado de empresas vinculadas",null,"Listado empresas asociadas",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"I\",M464)","v":"I86"}]
[null,null,null,null,null,null,null,null,null,null,null,"Ocultar fila"]
[null,null,{"$f":"IF(OR(INDIRECT(N472)=$M$6,INDIRECT(N473)=$M$6),INDIRECT(N474),\"\")","v":""},{"$f":"$D$111","v":2020},{"$f":"$E$111","v":2021},{"$f":"$F$111","v":2022},null,null,null,null,null,{"$f":"IF(OR($C471=\"\",AND(D475=0,E475=0,F475=0)), \"Ocultar fila\",\"\")","v":"Ocultar fila"},"FILA REF.","CELDAS REF.",null,null,null,null,null,{"$f":"C471","v":""},{"$f":"D471","v":2020},{"$f":"E471","v":2021},{"$f":"F471","v":2022}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,"Ocultar fila",{"$f":"M464+6","v":92},{"$f":"CONCATENATE(\"D\",M472)","v":"D92"},null,null,null,null,null,{"$f":"C472","v":"Nº de empleados"},{"$f":"ROUND(D472*D475,2)+U464","v":0},{"$f":"ROUND(E472*E475,2)+V464","v":0},{"$f":"ROUND(F472*F475,2)+W464","v":0}]
[null,null,"Facturación (€)",null,null,null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"F\",M472)","v":"F92"},null,null,null,null,null,{"$f":"C473","v":"Facturación (€)"},{"$f":"ROUND(D473*D475,2)+U465","v":0},{"$f":"ROUND(E473*E475,2)+V465","v":0},{"$f":"ROUND(F473*F475,2)+W465","v":0}]
[null,null,"Activo total (€)",null,null,null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"B\",M472-5)","v":"B87"},null,null,null,null,null,{"$f":"C474","v":"Activo total (€)"},{"$f":"ROUND(D474*D475,2)+U466","v":0},{"$f":"ROUND(E474*E475,2)+V466","v":0},{"$f":"ROUND(F474*F475,2)+W466","v":0}]
[null,null,"% part. Aplicable",{"$f":"IF(C471=\"\",0,IF(INDIRECT(N475)>0.5,1,IF(INDIRECT(N475)>=0.25,INDIRECT(N475),0)))","v":0},{"$f":"IF(C471=\"\",0,IF(INDIRECT(N476)>0.5,1,IF(INDIRECT(N476)>=0.25,INDIRECT(N476),0)))","v":0},{"$f":"IF(C471=\"\",0,IF(INDIRECT(N477)>0.5,1,IF(INDIRECT(N477)>=0.25,INDIRECT(N477),0)))","v":0},null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"G\",M472)","v":"G92"},null,null,null,null,null,"% APLICADO Y SUMADO AL ANTERIOR"]
[null,null,"¿Esta empresa tiene empresas vinculadas?",null,"¿Esta empresa tiene empresas asociadas?",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"H\",M472)","v":"H92"}]
[null,null,"Listado de empresas vinculadas",null,"Listado empresas asociadas",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"I\",M472)","v":"I92"}]
[null,null,null,null,null,null,null,null,null,null,null,"Ocultar fila"]
[null,null,{"$f":"IF(OR(INDIRECT(N480)=$M$6,INDIRECT(N481)=$M$6),INDIRECT(N482),\"\")","v":""},{"$f":"$D$111","v":2020},{"$f":"$E$111","v":2021},{"$f":"$F$111","v":2022},null,null,null,null,null,{"$f":"IF(OR($C479=\"\",AND(D483=0,E483=0,F483=0)), \"Ocultar fila\",\"\")","v":"Ocultar fila"},"FILA REF.","CELDAS REF.",null,null,null,null,null,{"$f":"C479","v":""},{"$f":"D479","v":2020},{"$f":"E479","v":2021},{"$f":"F479","v":2022}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,"Ocultar fila",{"$f":"M472+6+1","v":99},{"$f":"CONCATENATE(\"D\",M480)","v":"D99"},"Tiene 1 accionista más",null,null,null,null,{"$f":"C480","v":"Nº de empleados"},{"$f":"ROUND(D480*D483,2)+U472","v":0},{"$f":"ROUND(E480*E483,2)+V472","v":0},{"$f":"ROUND(F480*F483,2)+W472","v":0}]
[null,null,"Facturación (€)",null,null,null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"F\",M480)","v":"F99"},null,null,null,null,null,{"$f":"C481","v":"Facturación (€)"},{"$f":"ROUND(D481*D483,2)+U473","v":0},{"$f":"ROUND(E481*E483,2)+V473","v":0},{"$f":"ROUND(F481*F483,2)+W473","v":0}]
[null,null,"Activo total (€)",null,null,null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"B\",M480-5-1)","v":"B93"},"Tiene 1 accionista más",null,null,null,null,{"$f":"C482","v":"Activo total (€)"},{"$f":"ROUND(D482*D483,2)+U474","v":0},{"$f":"ROUND(E482*E483,2)+V474","v":0},{"$f":"ROUND(F482*F483,2)+W474","v":0}]
[null,null,"% part. Aplicable",{"$f":"IF(C479=\"\",0,IF(INDIRECT(N483)>0.5,1,IF(INDIRECT(N483)>=0.25,INDIRECT(N483),0)))","v":0},{"$f":"IF(C479=\"\",0,IF(INDIRECT(N484)>0.5,1,IF(INDIRECT(N484)>=0.25,INDIRECT(N484),0)))","v":0},{"$f":"IF(C479=\"\",0,IF(INDIRECT(N485)>0.5,1,IF(INDIRECT(N485)>=0.25,INDIRECT(N485),0)))","v":0},null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"G\",M480)","v":"G99"},null,null,null,null,null,"% APLICADO Y SUMADO AL ANTERIOR"]
[null,null,"¿Esta empresa tiene empresas vinculadas?",null,"¿Esta empresa tiene empresas asociadas?",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"H\",M480)","v":"H99"}]
[null,null,"Listado de empresas vinculadas",null,"Listado empresas asociadas",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"I\",M480)","v":"I99"}]
[null,null,null,null,null,null,null,null,null,null,null,"Ocultar fila"]
[null,null,{"$f":"IF(OR(INDIRECT(N488)=$M$6,INDIRECT(N489)=$M$6),INDIRECT(N490),\"\")","v":""},{"$f":"$D$111","v":2020},{"$f":"$E$111","v":2021},{"$f":"$F$111","v":2022},null,null,null,null,null,{"$f":"IF(OR($C487=\"\",AND(D491=0,E491=0,F491=0)), \"Ocultar fila\",\"\")","v":"Ocultar fila"},"FILA REF.","CELDAS REF.",null,null,null,null,null,{"$f":"C487","v":""},{"$f":"D487","v":2020},{"$f":"E487","v":2021},{"$f":"F487","v":2022}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,"Ocultar fila",{"$f":"M480+6+2","v":107},{"$f":"CONCATENATE(\"D\",M488)","v":"D107"},"Tiene 2 accionistas más",null,null,null,null,{"$f":"C488","v":"Nº de empleados"},{"$f":"ROUND(D488*D491,2)+U480","v":0},{"$f":"ROUND(E488*E491,2)+V480","v":0},{"$f":"ROUND(F488*F491,2)+W480","v":0}]
[null,null,"Facturación (€)",null,null,null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"F\",M488)","v":"F107"},null,null,null,null,null,{"$f":"C489","v":"Facturación (€)"},{"$f":"ROUND(D489*D491,2)+U481","v":0},{"$f":"ROUND(E489*E491,2)+V481","v":0},{"$f":"ROUND(F489*F491,2)+W481","v":0}]
[null,null,"Activo total (€)",null,null,null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"B\",M488-5-2)","v":"B100"},"Tiene 2 accionistas más",null,null,null,null,{"$f":"C490","v":"Activo total (€)"},{"$f":"ROUND(D490*D491,2)+U482","v":0},{"$f":"ROUND(E490*E491,2)+V482","v":0},{"$f":"ROUND(F490*F491,2)+W482","v":0}]
[null,null,"% part. Aplicable",{"$f":"IF(C487=\"\",0,IF(INDIRECT(N491)>0.5,1,IF(INDIRECT(N491)>=0.25,INDIRECT(N491),0)))","v":0},{"$f":"IF(C487=\"\",0,IF(INDIRECT(N492)>0.5,1,IF(INDIRECT(N492)>=0.25,INDIRECT(N492),0)))","v":0},{"$f":"IF(C487=\"\",0,IF(INDIRECT(N493)>0.5,1,IF(INDIRECT(N493)>=0.25,INDIRECT(N493),0)))","v":0},null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"G\",M488)","v":"G107"},null,null,null,null,null,"% APLICADO Y SUMADO AL ANTERIOR"]
[null,null,"¿Esta empresa tiene empresas vinculadas?",null,"¿Esta empresa tiene empresas asociadas?",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"H\",M488)","v":"H107"}]
[null,null,"Listado de empresas vinculadas",null,"Listado empresas asociadas",null,null,null,null,null,null,"Ocultar fila",null,{"$f":"CONCATENATE(\"I\",M488)","v":"I107"}]
[null,null,null,null,null,null,null,null,null,null,null,"Ocultar fila"]
[null,null,"SUMA",{"$f":"$D$111","v":2020},{"$f":"$E$111","v":2021},{"$f":"$F$111","v":2022}]
[null,null,"Nº de empleados",{"$f":"U488","v":0},0,0,"En caso de fusión o absorción, el tamaño cambia inmediatamente, sin tener en cuenta los dos ejercicios precedentes"]
[null,null,"Facturación (€)",0,0,0]
[null,null,"Activo total (€)",0,0,0]
[null,null,"TAMAÑO",{"$f":"IF(AND(D496<50,OR(D497<=10000000,D498<=10000000)),\"PEQUEÑA\",IF(AND(D496<250,OR(D497<=50000000,D498<=43000000)),\"MEDIANA\",\"GRANDE\"))","v":"PEQUEÑA"},{"$f":"IF(AND(E496<50,OR(E497<=10000000,E498<=10000000)),\"PEQUEÑA\",IF(AND(E496<250,OR(E497<=50000000,E498<=43000000)),\"MEDIANA\",\"GRANDE\"))","v":"PEQUEÑA"},{"$f":"IF(AND(F496<50,OR(F497<=10000000,F498<=10000000)),\"PEQUEÑA\",IF(AND(F496<250,OR(F497<=50000000,F498<=43000000)),\"MEDIANA\",\"GRANDE\"))","v":"PEQUEÑA"}]
[null,null,{"$f":"IF(F499=E499,F499,IF(E499=D499,E499,\"El tamaño es el que se se haya mantenido durante dos años consecutivos\"))","v":"PEQUEÑA"}]

{"sheet":"PROYECTO-DATOS GENERALES","index":6,"n_rows":39,"n_cols":16,"rows_kept":39,"cut":false,"hidden":false,"merged":[[36,5,36,9],[9,5,9,6],[15,5,15,8],[7,1,7,9],[15,2,15,4],[8,1,8,9],[38,5,38,9],[19,6,19,9],[10,3,10,9],[9,1,9,2],[17,2,17,4],[19,2,19,4],[16,2,16,4],[18,2,18,4],[18,6,18,9],[17,6,17,9],[36,2,36,3],[37,2,37,3],[38,2,38,3],[11,8,11,9],[13,6,13,9],[13,1,13,5],[37,7,37,9],[1,1,1,9],[4,1,6,9],[35,1,35,9],[14,1,14,9],[9,8,9,9],[25,1,33,9],[21,1,21,9],[24,1,24,3],[22,1,22,9],[24,4,24,9],[16,6,16,9],[3,1,3,9]]}
[]
[null,"3. DATOS DEL PROYECTO"]
[]
[null,"3.1. TÍTULO DEL PROYECTO"]
[]
[]
[]
[null,"En los proyectos con varios socios, introducir exactamente el mismo título en todas las solicitudes, para poder relacionarlos adecuadamente. "]
[null," 3.2. PERIODO DE EJECUCIÓN DEL PROYECTO"]
[null,"Proyecto ",null,"Fecha mín. inicio","2024-02-06","Fecha. max fin",null,"31/04/2026",null,null,null,null,null,{"$f":"C11-1","v":-1},"Fecha de referencia para cálculo correcto + 1 día"]
[null,"Fecha de inicio:",null,"Duración del proyecto "]
[null,"Fecha de fin:",null,"Años:",{"$f":"IFERROR(DATEDIF(N10,$C$12,\"y\"),\"\")","v":""},"Meses:",{"$f":"IFERROR(DATEDIF($N$10,$C$12,\"ym\"),\"\")","v":""},"días:",{"$f":"IFERROR(DATEDIF($N$10,$C$12,\"md\"),\"\")","v":""},null,null,null,null,null,"Seleccione convocatoria en EMPRESA-DATOS GENERALES"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.3. TIPO DE PROYECTO (Seleccionar del desplegable):"]
[null,{"$f":"IF('EMPRESA-DATOS GENERALES'!$G$2='EMPRESA-DATOS GENERALES'!$S$2,O13,IF('EMPRESA-DATOS GENERALES'!$G$2='EMPRESA-DATOS GENERALES'!$S$3,O14,O12))","v":"3.3. TIPO DE PROYECTO (Seleccionar del desplegable):"},null,null,null,null,null,null,null,null,null,null,null,null,"3.3. RETO EN EL QUE SE ENCUADRA EL PROYECTO (Seleccionar):"]
[null,{"$f":"IF(G14=O16,O21,O22)","v":"Rellenar la razón social de los socios del proyecto"},null,null,null,null,null,null,null,null,null,null,null,null,"G14","G14"]
[null,{"$f":"IF(B14=O13,O25,IF(B14=O14,O26,\"\"))","v":"Coordinador:"},null,null,null,"¿el solicitante es el coordinador?",null,null,null,null,null,null,null,null,"Individual","Reto 1 (VOLTA VIII)"]
[null,"Socio:",null,null,null,"Socio:",null,null,null,null,null,null,null,null,"Colaboración entre empresas","Reto 2 (AERO VIII)"]
[null,"Socio:",null,null,null,"Socio:",null,null,null,null,null,null,null,null,"Transferencia del conocimiento","Reto 3 (GEMA VIII)"]
[null,"Socio:",null,null,null,"Socio:",null,null,null,null,null,null,null,null,null,"Reto 4 (ALPES VII)"]
[null,"Socio:",null,null,null,"Socio:",null,null,null,null,null,null,null,null,"B15","Reto 5 (IRIS VI)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No es necesario rellenar ni coordinador ni socios, por ser un proyecto individual","Reto 6 (IDEA VI)"]
[null,"3.4. ORGANISMOS/PROGRAMAS A LOS QUE SE HA SOLICITADO FINANCIACIÓN",null,null,null,null,null,null,null,null,null,null,null,null,"Rellenar la razón social de los socios del proyecto","Reto 7 (SIBERIA VI)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reto 8 (ZIRKULAR II)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G16"]
[null,"3.5. RESUMEN DEL PROYECTO",null,null,"para incluir un salto de párrafo presione simultáneamente ALT +INTRO ",null,null,null,null,null,null,null,null,null,"Coordinador:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Líder:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"J16"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SI"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NO"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"F38"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M"]
[]
[null,"3.6. PERSONA RESPONSABLE DEL PROYECTO"]
[null,"Nombre:",null,null,"Cargo:"]
[null,"Segundo apellido:",null,null,"Sexo:","M","Teléfono:"]
[null,"Primer apellido:",null,null,"Correo-e"]

{"sheet":"ACTIVOS","index":7,"n_rows":71,"n_cols":15,"rows_kept":71,"cut":false,"hidden":false,"merged":[[70,1,70,10],[67,1,67,10],[8,4,11,4],[8,5,10,7],[69,1,69,10],[8,3,11,3],[64,1,64,10],[65,1,65,10],[68,1,68,10],[66,1,66,10],[8,8,10,10],[8,14,10,14],[4,1,7,14],[3,1,3,14],[1,1,2,14],[8,11,10,13],[8,1,11,1],[8,2,11,2]]}
[]
[null,"3.7. PRESUPUESTO DEL PROYECTO POR AÑOS"]
[]
[null,"3.7.1. DETALLE DE LAS AMORTIZACIONES DE ACTIVOS"]
[null,"Formarán parte de los gastos subvencionables los gastos de amortización de equipos (salvo los dispositivos informáticos de uso genérico como PC, ordenadores portátiles, impresoras, etc.), de patentes de invención, de modelos de utilidad y de certificados complementarios de protección de medicamentos y de productos fitosanitarios, en la medida y durante el periodo en que se utilicen para el proyecto. Bajo la modalidad de arrendamiento financiero, operativo o similar, se excluirá la parte de la cuota correspondiente a los intereses."]
[]
[]
[]
[null,"Denominación equipo (1)","Importe de adquisición","Fecha inicio amortización (2)","Cuota anual amortización (3)","Periodo 1",null,null,"Periodo 2",null,null,"Periodo 3",null,null,"TOTAL"]
[]
[]
[null,null,null,null,null,"% Dedicación (4)"," Meses Imputables (5)","Importe (6)","% Dedicación (4)"," Meses Imputables (5)","Importe (6)","% Dedicación (4)"," Meses Imputables (5)","Importe (6)","Importe TOTAL"]
[null,null,null,null,null,null,null,{"$f":"ROUND($E13*F13*G13/12,2)","v":0},null,null,{"$f":"ROUND($E13*I13*J13/12,2)","v":0},null,null,{"$f":"ROUND($E13*L13*M13/12,2)","v":0},{"$f":"H13+K13+N13","v":0}]
[null,null,null,null,null,null,null,{"$f":"ROUND($E14*F14*G14/12,2)","v":0},null,null,{"$f":"ROUND($E14*I14*J14/12,2)","v":0},null,null,{"$f":"ROUND($E14*L14*M14/12,2)","v":0},{"$f":"H14+K14+N14","v":0}]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,{"$f":"ROUND($E39*F39*G39/12,2)","v":0},null,null,{"$f":"ROUND($E39*I39*J39/12,2)","v":0},null,null,{"$f":"ROUND($E39*L39*M39/12,2)","v":0},{"$f":"H39+K39+N39","v":0}]
[null,null,null,null,null,null,null,{"$f":"ROUND($E40*F40*G40/12,2)","v":0},null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,{"$f":"ROUND($E50*I50*J50/12,2)","v":0},null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,{"$f":"ROUND($E62*F62*G62/12,2)","v":0},null,null,{"$f":"ROUND($E62*I62*J62/12,2)","v":0},null,null,{"$f":"ROUND($E62*L62*M62/12,2)","v":0},0]
[null,"TOTALES",null,null,null,null,null,{"$f":"SUM(H13:H62)","v":0},null,null,{"$f":"SUM(K13:K62)","v":0},null,null,{"$f":"SUM(N13:N62)","v":0},0]
[]
[null,"(1) Se excluyen los costes de amortización de equipos, de patentes y de modelos de utilidad cuya adquisición haya sido objeto de cualquier otra subvención o ayuda pública."]
[null,"(2) Fecha de inicio del periodo de amortización del equipo, de acuerdo con las prácticas contables de la empresa. Formato día/mes/año."]
[null,"(3) A los efectos de esta convocatoria, se aplicará la amortización por tablas con arreglo a los coeficientes y periodos indicados en el artículo 3 del Reglamento del Impuesto sobre Sociedades aprobado por Decreto Foral 114/2017, de 20 de diciembre, por el que se aprueba el Reglamento del Impuesto sobre Sociedades:"]
[null,"http://www.navarra.es/home_es/Gobierno+de+Navarra/Organigrama/Los+departamentos/Economia+y+Hacienda/Organigrama/Estructura+Organica/Hacienda/Informacion+Fiscal/Preguntas+mas+frecuentes/Impuesto+sobre+sociedades/Base/coeficientes_amortizacion.htm"]
[null,"(4) La dedicación es el porcentaje de uso del equipo para el proyecto. Es el 100% si el activo se dedica exclusivamente al proyecto y su % disminuye cuando se dedica también a otras tareas. Si varía en los meses de un periodo, se hará un prorrateo."]
[null,"(5) Es el número de meses de uso del equipo imputables al proyecto en el periodo concreto"]
[null,"(6) Importe Amortización periodo = Cuota anual de Amortización * % Dedicación * Meses imputables / 12."]

{"sheet":"PERSONAL","index":8,"n_rows":107,"n_cols":31,"rows_kept":107,"cut":false,"hidden":false,"merged":[[1,1,1,20],[2,1,2,6],[3,1,3,6],[4,1,4,6],[5,1,6,20],[7,1,7,20],[8,1,8,20],[9,1,9,20],[104,15,105,20],[51,5,51,6],[52,5,52,6],[53,5,53,6],[21,5,21,6],[37,5,37,6],[28,2,28,3],[29,2,29,3],[30,2,30,3],[31,2,31,3],[44,2,44,3],[36,2,36,3],[37,2,37,3],[48,5,48,6],[11,1,12,1],[101,2,101,3],[106,10,106,13],[99,5,99,6],[22,5,22,6],[46,5,46,6],[47,5,47,6],[15,5,15,6],[16,5,16,6],[17,5,17,6],[18,5,18,6],[91,5,91,6],[23,5,23,6],[24,5,24,6],[25,5,25,6],[26,5,26,6],[100,5,100,6],[98,5,98,6],[35,5,35,6],[36,5,36,6],[42,5,42,6],[43,5,43,6],[41,5,41,6],[38,5,38,6],[50,5,50,6],[101,5,101,6],[102,2,102,12],[11,10,11,12],[98,2,98,3],[11,4,12,4],[88,2,88,3],[99,2,99,3],[100,2,100,3],[11,8,12,8],[49,5,49,6],[85,5,85,6],[48,2,48,3],[49,2,49,3],[14,2,14,3],[15,2,15,3],[16,2,16,3],[19,2,19,3],[20,2,20,3],[51,2,51,3],[87,2,87,3],[19,5,19,6],[20,5,20,6],[46,2,46,3],[27,2,27,3],[86,2,86,3],[93,5,93,6],[89,5,89,6],[93,2,93,3],[50,2,50,3],[47,2,47,3],[18,2,18,3],[40,5,40,6],[21,2,21,3],[24,2,24,3],[22,2,22,3],[23,2,23,3],[25,2,25,3],[26,2,26,3],[91,2,91,3],[89,2,89,3],[45,2,45,3],[29,5,29,6],[30,5,30,6],[31,5,31,6],[32,5,32,6],[45,5,45,6],[44,5,44,6],[34,2,34,3],[38,2,38,3],[17,2,17,3],[2,13,2,16],[11,9,12,9],[13,5,13,6],[11,2,12,3],[11,5,12,6],[2,17,2,20],[14,5,14,6],[13,2,13,3],[2,9,2,12],[3,9,4,20],[3,7,3,8],[4,7,4,8],[11,13,11,16],[10,2,10,20],[11,7,12,7],[11,17,11,20],[2,7,2,8],[43,2,43,3],[32,2,32,3],[39,2,39,3],[33,2,33,3],[41,2,41,3],[40,2,40,3],[34,5,34,6],[42,2,42,3],[33,5,33,6],[104,12,104,13],[105,12,105,13],[92,5,92,6],[27,5,27,6],[86,5,86,6],[87,5,87,6],[88,5,88,6],[90,2,90,3],[90,5,90,6],[39,5,39,6],[96,2,96,3],[97,2,97,3],[96,5,96,6],[97,5,97,6],[35,2,35,3],[94,2,94,3],[95,2,95,3],[94,5,94,6],[95,5,95,6],[52,2,52,3],[53,2,53,3],[85,2,85,3],[28,5,28,6],[92,2,92,3]]}
[]
[null,"3.7.2. PERSONAL DE LA EMPRESA QUE PARTICIPA EN EL PROYECTO"]
[null,"Número de horas anuales trabajadas según convenio:",null,null,null,null,null,null,null,"EJC / año proyecto\n(Equivalentes a Jornada Completa)",null,null,null,{"$f":"IFERROR(IF(H3=\"\",\"\",365/Z6*Q103/H3),\"\")","v":""},null,null,null,"Calculado a partir de la duración del proyecto y el convenio general",null,null,null,null,null,null,"L3"]
[null,"Número de horas anuales trabajadas según convenio 2:",null,null,null,null,null,null,null,"Si alguno de los trabajadores imputados al proyecto dispone de un convenio de horas diferente, introduzca el número de horas y cambie 1 por 2 o 3, respectivamente en la columna A de las filas correspondientes a los empleados afectados.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"inicio",{"$f":"'PROYECTO-DATOS GENERALES'!C11","v":"00:00:00"}]
[null,"Número de horas anuales trabajadas según convenio 3:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"fin",{"$f":"'PROYECTO-DATOS GENERALES'!C12","v":"00:00:00"}]
[null,"En caso de que la empresa no tenga trabajadores o no cotice por ellos, debe adjuntar una comunicación de cuál es su relación con la Seguridad Social (régimen general o régimen de autónomos) y justifique que se halla al corriente en el cumplimiento de sus obligaciones.\nEl personal de la empresa que por obligación sea autónomo, también se introducirá en este listado.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z5-Z4","v":0},"Duracion proyecto en días"]
[]
[null,"(*) Las tareas de cada persona participante en el proyecto deberán desglosarse y explicarse de forma conveniente en la memoria descriptiva del proyecto.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G15:G87",null,"H15:H87",null,"I15:I87",null,"L15:M87"]
[null,"(**) Se obtendrá por cociente entre la retribución bruta anual más la Seguridad Social a cargo de la empresa y el número de horas anuales de trabajo. Puede ser diferente para cada uno de los ejercicios.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hombre/Mujer (H/M)",null,"Titulado universitario",null,"Dedicado en exclusiva a I+D (Sí/No)",null,"Maximas horas de los convenios"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H",null,"SI",null,"SI",null,{"$f":"MAX(H3,H4,H5)","v":0}]
[null,null,"LISTADO DE PERSONAL DE LA EMPRESA QUE PARTICIPA EN EL PROYECTO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M",null,"NO",null,"NO",null,"Formato condicional "]
[null,"Convenio","Nombre y apellidos",null,"Cargo","Función en el proyecto  (*)",null,"Hombre/Mujer o Nueva contratación (H / M / NC)","Titulado universitario","Dedicado en exclusiva a I+D (Sí/No)","Coste hora (€/h.) **",null,null,"Horas de dedicación",null,null,null,"Presupuesto (€) = Coste hora x nº horas",null,null,null,null,null,null,"NC",null,"Doctor"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"ACTIVOS!$F$9","v":"Periodo 1"},{"$f":"ACTIVOS!$I$9","v":"Periodo 2"},{"$f":"ACTIVOS!$L$9","v":"Periodo 3"},{"$f":"K13","v":"Periodo 1"},{"$f":"L13","v":"Periodo 2"},"Periodo 3","TOTAL",{"$f":"K13","v":"Periodo 1"},{"$f":"L13","v":"Periodo 2"},"Periodo 3","Total",null,null,"Horas\nconvenio "]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(N14,2)+ROUND(O14,2)+ROUND(P14,2)","v":0},{"$f":"ROUND(K14*N14,2)","v":0},{"$f":"ROUND(L14*O14,2)","v":0},{"$f":"ROUND(M14*P14,2)","v":0},{"$f":"SUM(R14:T14)","v":0},null,null,{"$f":"IF(B14=$AA$16,$H$3,IF(B14=$AA$17,$H$4,$H$5))","v":0},null,null,"Columna A"]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(N15,2)+ROUND(O15,2)+ROUND(P15,2)","v":0},{"$f":"ROUND(K15*N15,2)","v":0},{"$f":"ROUND(L15*O15,2)","v":0},{"$f":"ROUND(M15*P15,2)","v":0},{"$f":"SUM(R15:T15)","v":0},null,null,0,null,null,"Convenio"]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0,null,null,1]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0,null,null,2]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0,null,null,3]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"IF(B46=$AA$16,$H$3,IF(B46=$AA$17,$H$4,$H$5))","v":0}]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"SUM(R54:T54)","v":0},null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"IF(B78=$AA$16,$H$3,IF(B78=$AA$17,$H$4,$H$5))","v":0}]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(N79,2)+ROUND(O79,2)+ROUND(P79,2)","v":0},{"$f":"ROUND(K79*N79,2)","v":0},{"$f":"ROUND(L79*O79,2)","v":0},{"$f":"ROUND(M79*P79,2)","v":0},0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"SUM(R99:T99)","v":0},null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"SUM(R100:T100)","v":0},null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"SUM(R101:T101)","v":0},null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"SUM(R102:T102)","v":0},null,null,0]
[null,null,"TOTALES",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N14:N102)","v":0},0,0,0,0,0,0,{"$f":"SUM(R103:T103)","v":0}]
[]
[null,null,"Horas de mujeres",{"$f":"SUMIF(H14:H102,\"M\",Q14:Q102)","v":0},"Horas de hombres",{"$f":"SUMIF(H14:H102,\"H\",Q14:Q102)","v":0},"Horas de doctores",{"$f":"SUMIF(I14:I102,\"doctor\",Q14:Q102)","v":0},"Horas en exclusiva I+D",{"$f":"SUMIF(J14:J102,\"SI\",Q14:Q102)","v":0},"Horas de NC",{"$f":"SUMIF(H14:H102,\"NC\",Q14:Q102)","v":0},"TOTALES DE HORAS H + M",null,{"$f":"D105+F105","v":0},"Si hay nuevas contrataciones y no se conoce la persona, se selecciona NC. La suma de horas de  H + M, será inferior al total de horas"]
[null,null,"Total de mujeres",{"$f":"COUNTIF(H14:H102,\"M\")","v":0},"Total de hombres",{"$f":"COUNTIF(H14:H102,\"H\")","v":0},"Total de doctores",{"$f":"COUNTIF(I14:I102,\"doctor\")","v":0},"Personas en exclusiva I+D",{"$f":"COUNTIF(J14:J102,\"SI\")","v":0},"Total NC",{"$f":"COUNTIF(H14:H102,\"NC\")","v":0},"TOTAL H + M",null,{"$f":"D106+F106","v":0}]
[null,null,"% de mujeres",{"$f":"TRUNC(IF(O105=0,0,D105/O105),4)","v":0},"% de hombres",{"$f":"TRUNC(IF(O105=0,0,F105/O105),4)","v":0},"% horas de doctores",{"$f":"TRUNC(IF(Q103=0,0,H105/Q103),4)","v":0},"% de  I+D en exclusiva",{"$f":"TRUNC(IF(Q103=0,0,J105/Q103),4)","v":0},"PORCENTAJE DE HORAS"]

{"sheet":"MATERIALES","index":9,"n_rows":33,"n_cols":6,"rows_kept":33,"cut":false,"hidden":false,"merged":[[3,1,4,1],[3,2,3,5],[1,1,2,5]]}
[]
[null,"3.7.3. DESGLOSE DE LOS MATERIALES UTILIZADOS\n(componentes para construcción de prototipos, materiales fungibles, ...) "]
[]
[null,"Descripción","Presupuesto (€)"]
[null,null,{"$f":"ACTIVOS!$F$9","v":"Periodo 1"},{"$f":"ACTIVOS!$I$9","v":"Periodo 2"},{"$f":"ACTIVOS!$L$9","v":"Periodo 3"},"Total"]
[null,null,null,null,null,{"$f":"ROUND(C6,2)+ROUND(D6,2)+ROUND(E6,2)","v":0}]
[null,null,null,null,null,{"$f":"ROUND(C7,2)+ROUND(D7,2)+ROUND(E7,2)","v":0}]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,"TOTAL",{"$f":"ROUND(SUM(C6:C31),2)","v":0},{"$f":"ROUND(SUM(D6:D31),2)","v":0},{"$f":"ROUND(SUM(E6:E31),2)","v":0},{"$f":"ROUND(SUM(F6:F31),2)","v":0}]
[null,"NO INTRODUCIR MÁS DE DOS DECIMALES","NO INTRODUCIR MÁS DE DOS DECIMALES"]

{"sheet":"COLABORACIONES","index":10,"n_rows":45,"n_cols":14,"rows_kept":45,"cut":false,"hidden":false,"merged":[[1,1,1,7],[34,1,34,3],[38,1,44,2],[37,1,37,3],[2,4,2,7],[2,1,3,1],[2,2,3,2],[2,3,3,3]]}
[]
[null,"3.7.4 COLABORACIONES EXTERNAS EN EL PROYECTO",null,null,null,null,null,null,null,null,null,"C5:C33",null,"D5:D33"]
[null,"Denominacion del colaborador","Vinculada con el solicitante","Tipo de colaborador","Presupuesto (€)"]
[null,null,null,null,{"$f":"ACTIVOS!$F$9","v":"Periodo 1"},{"$f":"ACTIVOS!$I$9","v":"Periodo 2"},{"$f":"ACTIVOS!$L$9","v":"Periodo 3"},"Total",null,null,null,"Vinculada con el solicitante",null,"Tipo de colaborador (empresa, CT, Universidad o ICTS)"]
[null,null,null,null,null,null,null,{"$f":"ROUND(E5,2)+ROUND(F5,2)+ROUND(G5,2)","v":0},null,null,null,"SI",null,"Empresa"]
[null,null,null,null,null,null,null,{"$f":"ROUND(E6,2)+ROUND(F6,2)+ROUND(G6,2)","v":0},null,null,null,"NO",null,"Universidad"]
[null,null,null,null,null,null,null,0,null,null,null,null,null,"Centro Tecnológico"]
[null,null,null,null,null,null,null,0,null,null,null,null,null,"Organismo Público de Investigación"]
[null,null,null,null,null,null,null,0,null,null,null,null,null,"Unidad de I+D+i empresarial"]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,{"$f":"ROUND(E32,2)+ROUND(F32,2)+ROUND(G32,2)","v":0}]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,"TOTAL",null,null,{"$f":"ROUND(SUM(E5:E34),2)","v":0},{"$f":"ROUND(SUM(F5:F34),2)","v":0},{"$f":"ROUND(SUM(G5:G34),2)","v":0},{"$f":"ROUND(SUM(H5:H34),2)","v":0}]
[null,null,null,null,"NO INTRODUCIR MÁS DE DOS DECIMALES"]
[]
[null,null,null,null,{"$f":"E4","v":"Periodo 1"},{"$f":"F4","v":"Periodo 2"},"Periodo 3","Total"]
[null,"TOTAL COLABORACIONES POR TIPO DE COLABORADOR  (€)",null,"Empresas",{"$f":"SUMIF($D$5:$D$34,$N$5,E$5:E$34)","v":0},{"$f":"SUMIF($D$5:$D$34,\"Empresa\",F$5:F$34)","v":0},{"$f":"SUMIF($D$5:$D$34,\"Empresa\",G$5:G$34)","v":0},{"$f":"SUMIF($D$5:$D$34,N5,H$5:H$34)","v":0}]
[null,null,null,"Entidades vinculadas",{"$f":"SUMIF($C$5:$C$34,$L$5,E$5:E$34)","v":0},{"$f":"SUMIF($C$5:$C$34,\"SI\",F$5:F$34)","v":0},{"$f":"SUMIF($C$5:$C$34,\"SI\",G$5:G$34)","v":0},{"$f":"SUMIF($C$5:$C$34,L5,H$5:H$34)","v":0}]
[null,null,null,"Universidades",{"$f":"SUMIF($D$5:$D$34,$N6,E$5:E$34)","v":0},{"$f":"SUMIF($D$5:$D$34,$N6,F$5:F$34)","v":0},0,{"$f":"SUMIF($D$5:$D$34,N6,H$5:H$34)","v":0}]
[null,null,null,"Centros tecnológicos",{"$f":"SUMIF($D$5:$D$34,$N7,E$5:E$34)","v":0},0,0,{"$f":"SUMIF($D$5:$D$34,N7,H$5:H$34)","v":0}]
[null,null,null,"Organismos Públicos de Investigación",{"$f":"SUMIF($D$5:$D$34,$N8,E$5:E$34)","v":0},0,0,0]
[null,null,null,"Unidades de I+D+i empresarial",{"$f":"SUMIF($D$5:$D$34,$N9,E$5:E$34)","v":0},0,0,0]
[null,null,null,"Universidades + CCTT + OPI+ Unidades de I+D+i empresarial",{"$f":"SUM(E41:E44)","v":0},{"$f":"SUM(F41:F44)","v":0},{"$f":"SUM(G41:G44)","v":0},{"$f":"SUM(H41:H44)","v":0}]

{"sheet":"OTROS COSTES","index":11,"n_rows":14,"n_cols":11,"rows_kept":14,"cut":false,"hidden":false,"merged":[[3,2,3,5],[1,1,2,5],[1,6,2,6],[3,1,4,1]]}
[]
[null,"3.7.5. OTROS COSTES"]
[]
[null,"Descripción","Presupuesto (€)",null,null,null,null,null,null,"Base 4,2,3 Tienen derecho a costes indirectos todos los agentes del SINAI"]
[null,null,{"$f":"ACTIVOS!$F$9","v":"Periodo 1"},{"$f":"ACTIVOS!$I$9","v":"Periodo 2"},{"$f":"ACTIVOS!$L$9","v":"Periodo 3"},"Total",null,null,null,"Guia de Justificación interna. Por evitar doble financiación, no se conceden costes indirectos a:"]
[null,null,null,null,null,{"$f":"ROUND(C6,2)+ROUND(D6,2)+ROUND(E6,2)","v":0},null,null,null,"G31187420","FUNDACION PUBLICA MIGUEL SERVET - NAVARRA BIOMED"]
[null,null,null,null,null,0,null,null,null,"Q2818002D","AGENCIA ESTATAL CSIC-INSTITUTO DE AGROBIOTECNOLOGÍA "]
[null,null,null,null,null,0]
[null,null,null,null,null,0,null,null,null,"Tienen derecho a costes indirectos"]
[null,null,null,null,null,0,null,null,null,{"$f":"IF(AND('EMPRESA-DATOS GENERALES'!L21='EMPRESA-DATOS GENERALES'!Q21,'EMPRESA-DATOS GENERALES'!C5<>J6,'EMPRESA-DATOS GENERALES'!C5<>J7),\"SI\",\"\")","v":""}]
[null,null,null,null,null,0]
[null,"TOTAL",{"$f":"ROUND(SUM(C6:C11),2)","v":0},{"$f":"ROUND(SUM(D6:D11),2)","v":0},{"$f":"ROUND(SUM(E6:E11),2)","v":0},{"$f":"ROUND(SUM(F6:F11),2)","v":0}]
[null,"Costes Indirectos (sólo para agentes del SINAI)",{"$f":"ROUND(IF('OTROS COSTES'!$J$10=\"SI\",0.15*PERSONAL!R103,0),2)","v":0},{"$f":"ROUND(IF('OTROS COSTES'!$J$10=\"SI\",0.15*PERSONAL!S103,0),2)","v":0},{"$f":"ROUND(IF('OTROS COSTES'!$J$10=\"SI\",0.15*PERSONAL!T103,0),2)","v":0},{"$f":"ROUND(SUM(C13:E13),2)","v":0}]
[null,null,"NO INTRODUCIR MÁS DE DOS DECIMALES"]

{"sheet":"INGRESOS DEL PROYECTO","index":12,"n_rows":37,"n_cols":13,"rows_kept":37,"cut":false,"hidden":false,"merged":[[1,1,2,8],[29,1,30,8],[13,1,14,8]]}
[]
[null,"3.8. PRESUPUESTO DE INGRESOS DEL PROYECTO"]
[]
[null,"DECLARACIÓN DE UTILIZACIÓN DE PROTOTIPOS/PROYECTOS PILOTO"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Seleccionar"]
[null,"Seleccionar","   - Tiene previsto comercializar algún prototipo del proyecto.",null,null,null,null,null,null,null,null,null,"SI"]
[null,null,null,null,null,null,null,null,null,null,null,null,"NO"]
[null,null,null,"Indique los ingresos previstos por la comercialización:",null,null,null,null,"euros"]
[]
[null,"Seleccionar","   - Tiene previsto emplear algún prototipo en la actividad productiva de la empresa."]
[]
[null,null,null,"Indique los ingresos previstos por la actividad:",null,null,null,null,"euros"]
[]
[null,"En caso de respuesta negativa a las anteriores cuestiones, la empresa se compromete a no realizar según el caso,  ninguna utilización comercial posterior del prototipo o proyecto piloto incluido en el proyecto. "]
[]
[]
[null,null,null,"Ingresos previstos por la utilización de prototipos:",null,null,null,{"$f":"H8+H12","v":0},"euros"]
[]
[null,"DECLARACIÓN DE UTILIZACIÓN DE SUBPRODUCTOS, RESIDUOS Y MATERIALES DE RECUPERACIÓN"]
[]
[null,"Seleccionar","   - Tiene previsto comercializar algún subproducto, residuo y/o material de recuperación."]
[]
[null,null,null,"Indique los ingresos previstos por la comercialización:",null,null,null,null,"euros"]
[]
[null,"Seleccionar","   - Tiene previsto el aprovechamiento productivo de algún subproducto, residuo y/o material "]
[null,null,"     de recuperación."]
[]
[null,null,null,"Indique los ingresos previstos por el aprovechamiento:",null,null,null,null,"euros"]
[]
[null,"En caso de respuesta negativa a las anteriores cuestiones, la empresa se compromete a no realizar ninguna utilización comercial posterior de dichos productos."]
[]
[]
[null,null,null,"Ingresos previstos por la utilización de prototipos:",null,null,null,{"$f":"H23+H28","v":0},"euros"]
[]
[null,"DECLARACIÓN DE UTILIZACIÓN DE SUBPRODUCTOS, RESIDUOS Y MATERIALES DE RECUPERACIÓN"]
[]
[null,"Ingresos totales del proyecto por prototipos, subproductos, residuos y materiales:",null,null,null,null,null,{"$f":"ROUND(H17+H33,2)","v":0},"euros"]

{"sheet":"PRESUPUESTO TOTAL","index":13,"n_rows":16,"n_cols":7,"rows_kept":16,"cut":false,"hidden":false,"merged":[[12,1,12,2],[15,1,15,2],[17,0,17,6],[13,1,13,2],[4,1,4,2],[5,1,5,2],[14,1,14,2],[2,3,2,6],[1,1,1,6],[11,1,11,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[6,1,6,2],[7,1,7,2]]}
[]
[null,"3.7.6. PRESUPUESTO TOTAL DEL PROYECTO POR ANUALIDADES"]
[null,null,null,"PRESUPUESTO TOTAL DEL PROYECTO (€) "]
[null,null,null,{"$f":"ACTIVOS!$F$9","v":"Periodo 1"},{"$f":"ACTIVOS!$I$9","v":"Periodo 2"},{"$f":"ACTIVOS!$L$9","v":"Periodo 3"},"Total "]
[null,"AMORTIZACIONES ACTIVOS ",null,{"$f":"ACTIVOS!H63","v":0},{"$f":"ACTIVOS!K63","v":0},{"$f":"ACTIVOS!N63","v":0},{"$f":"ACTIVOS!O63","v":0}]
[null,"PERSONAL ",null,{"$f":"PERSONAL!R103","v":0},{"$f":"PERSONAL!S103","v":0},{"$f":"PERSONAL!T103","v":0},{"$f":"PERSONAL!U103","v":0}]
[null,"Personal dedicado en exclusiva a I+D",null,{"$f":"ROUND(SUMIFS(PERSONAL!R14:R102,PERSONAL!J14:J102,\"=SI\"),2)","v":0},{"$f":"ROUND(SUMIFS(PERSONAL!S14:S102,PERSONAL!J14:J102,\"=SI\"),2)","v":0},{"$f":"ROUND(SUMIFS(PERSONAL!T14:T102,PERSONAL!J14:J102,\"=SI\"),2)","v":0},{"$f":"ROUND(SUMIFS(PERSONAL!U14:U102,PERSONAL!J14:J102,\"=SI\"),2)","v":0}]
[null,"Otro personal de I+D",null,{"$f":"D6-D7","v":0},{"$f":"E6-E7","v":0},{"$f":"F6-F7","v":0},{"$f":"G6-G7","v":0}]
[null,"MATERIALES ",null,{"$f":"MATERIALES!C32","v":0},{"$f":"MATERIALES!D32","v":0},{"$f":"MATERIALES!E32","v":0},{"$f":"MATERIALES!F32","v":0}]
[null,"COLABORACIONES EXTERNAS ",null,{"$f":"COLABORACIONES!E35","v":0},{"$f":"COLABORACIONES!F35","v":0},{"$f":"COLABORACIONES!G35","v":0},{"$f":"COLABORACIONES!H35","v":0}]
[null,"Universidades + CCTT + OPI+ Unidades de I+D+i empresarial",null,{"$f":"COLABORACIONES!E45","v":0},{"$f":"COLABORACIONES!F45","v":0},{"$f":"COLABORACIONES!G45","v":0},{"$f":"COLABORACIONES!H45","v":0}]
[null,"Otras colaboraciones (empresas)",null,{"$f":"COLABORACIONES!E39","v":0},{"$f":"COLABORACIONES!F39","v":0},{"$f":"COLABORACIONES!G39","v":0},{"$f":"COLABORACIONES!H39","v":0}]
[null,"OTROS COSTES",null,{"$f":"'OTROS COSTES'!C12","v":0},{"$f":"'OTROS COSTES'!D12","v":0},{"$f":"'OTROS COSTES'!E12","v":0},{"$f":"'OTROS COSTES'!F12","v":0}]
[null,"COSTES INDIRECTOS",null,{"$f":"'OTROS COSTES'!C13","v":0},{"$f":"'OTROS COSTES'!D13","v":0},{"$f":"'OTROS COSTES'!E13","v":0},{"$f":"'OTROS COSTES'!F13","v":0}]
[null,"INGRESOS DEL PROYECTO",null,{"$f":"IF(E15=0,0,IF((G15-F5-F6-F9-F10-F13-F14-E5-E6-E9-E10-E13-E14)>0,G15-F5-F6-F9-F10-F13-F14-E5-E6-E9-E10-E13-E14,0))","v":0},{"$f":"IF(SUM(F5,F6,F9,F10,F13,F14)>G15,0,MIN(SUM(E5,E6,E9,E10,E13,E14),(G15-SUM(F5,F6,F9,F10,F13,F14))))","v":0},{"$f":"MIN(SUM(F5,F6,F9,F10,F13,F14),G15)","v":0},{"$f":"'INGRESOS DEL PROYECTO'!H37","v":0}]
[null,"TOTAL",null,{"$f":"SUM(D5,D6,D9,D10,D13,D14)","v":0},{"$f":"SUM(E5,E6,E9,E10,E13,E14)","v":0},{"$f":"SUM(F5,F6,F9,F10,F13,F14)","v":0},{"$f":"SUM(G5,G6,G9,G10,G13,G14)-G15","v":0}]