{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["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":0,"defined_names":1,"comments":0,"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":"EMPRESA-DATOS GENERALES","index":0,"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 innovación. Convocatoria 2025",null,null,null,null,null,null,null,null,"Versión","F3",null,"Ayudas para realizar proyectos de I+D. Convocatoria 2025",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,"Empresa",null,null,null,null,"V3","Empresa",null,"Ayudas para realizar proyectos estratégicos de I+D en 2025-2028",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,"Ayudas para realizar proyectos de innovación. Convocatoria 2025"]
[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$59,2,FALSE)","v":"Introducir Código Postal"},null,null,null,null,null,null,null,null,null,null,11,"Cádiz",null,null,"Bloque"]
[null,"Datos económicos de los últimos tres ejercicios cerrados (€)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Las Unidades de I+D+i empresarial en los proyectos de transferencia son  Agente del SINAI  y en el resto declararán el tamaño.",null,null,null,null,12,"Castellón",null,null,"Calle"]
[null,"Año datos:",null,null,null,2021,2022,2023,null,null,null,null,null,null,null,null,"K21",null,null,null,null,13,"Ciudad Real",null,null,"Calleja"]
[null,"Empleados:",null,null,null,null,null,null,null,"Tamaño de empresa",null,null,null,null,null,null,"Pequeña",null,null,null,null,14,"Córdoba",null,null,"Callejuela"]
[null,"Facturación:",null,null,null,null,null,null,null,{"$f":"IF($G$2=$S$2,$Q$19,\"\")","v":""},null,null,null,null,null,null,"Mediana",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,"Grande",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,"Agente del SINAI",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":1,"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$20","v":2021},{"$f":"'EMPRESA-DATOS GENERALES'!G20","v":2022},{"$f":"'EMPRESA-DATOS GENERALES'!H20","v":2023},null,null,null,"F8"]
[null,null,null,null,null,null,null,{"$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":2021},{"$f":"H8","v":2022},{"$f":"I8","v":2023}]
[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":2021},{"$f":"H8","v":2022},{"$f":"I8","v":2023}]
[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",{"$f":"'EMPRESA-DATOS GENERALES'!F20","v":2021},{"$f":"'EMPRESA-DATOS GENERALES'!G20","v":2022},{"$f":"'EMPRESA-DATOS GENERALES'!H20","v":2023},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C111","v":"SOLICITANTE"},{"$f":"D111","v":2021},{"$f":"E111","v":2022},{"$f":"F111","v":2023}]
[null,null,"Nº de empleados",{"$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$111","v":2021},{"$f":"$E$111","v":2022},{"$f":"$F$111","v":2023},null,null,null,null,null,{"$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":""},{"$f":"D119","v":2021},{"$f":"E119","v":2022},{"$f":"F119","v":2023}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$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$111","v":2021},{"$f":"$E$111","v":2022},{"$f":"$F$111","v":2023},null,null,null,null,null,{"$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":""},{"$f":"D127","v":2021},{"$f":"E127","v":2022},{"$f":"F127","v":2023}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$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$111","v":2021},{"$f":"$E$111","v":2022},{"$f":"$F$111","v":2023},null,null,null,null,null,{"$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":""},{"$f":"D135","v":2021},{"$f":"E135","v":2022},{"$f":"F135","v":2023}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$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$111","v":2021},{"$f":"$E$111","v":2022},{"$f":"$F$111","v":2023},null,null,null,null,null,{"$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":""},{"$f":"D143","v":2021},{"$f":"E143","v":2022},{"$f":"F143","v":2023}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$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$111","v":2021},{"$f":"$E$111","v":2022},{"$f":"$F$111","v":2023},null,null,null,null,null,{"$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":""},{"$f":"D151","v":2021},{"$f":"E151","v":2022},{"$f":"F151","v":2023}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$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$111","v":2021},{"$f":"$E$111","v":2022},{"$f":"$F$111","v":2023},null,null,null,null,null,{"$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":""},{"$f":"D159","v":2021},{"$f":"E159","v":2022},{"$f":"F159","v":2023}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$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$111","v":2021},{"$f":"$E$111","v":2022},{"$f":"$F$111","v":2023},null,null,null,null,null,{"$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":""},{"$f":"D167","v":2021},{"$f":"E167","v":2022},{"$f":"F167","v":2023}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$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$111","v":2021},{"$f":"$E$111","v":2022},{"$f":"$F$111","v":2023},null,null,null,null,null,{"$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":""},{"$f":"D175","v":2021},{"$f":"E175","v":2022},{"$f":"F175","v":2023}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$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$111","v":2021},{"$f":"$E$111","v":2022},{"$f":"$F$111","v":2023},null,null,null,null,null,{"$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":""},{"$f":"D183","v":2021},{"$f":"E183","v":2022},{"$f":"F183","v":2023}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$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$111","v":2021},{"$f":"$E$111","v":2022},{"$f":"$F$111","v":2023},null,null,null,null,null,{"$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":""},{"$f":"D191","v":2021},{"$f":"E191","v":2022},{"$f":"F191","v":2023}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$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$111","v":2021},{"$f":"$E$111","v":2022},{"$f":"$F$111","v":2023},null,null,null,null,null,{"$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":""},{"$f":"D199","v":2021},{"$f":"E199","v":2022},{"$f":"F199","v":2023}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$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$111","v":2021},{"$f":"$E$111","v":2022},{"$f":"$F$111","v":2023},null,null,null,null,null,{"$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":""},{"$f":"D207","v":2021},{"$f":"E207","v":2022},{"$f":"F207","v":2023}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$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$111","v":2021},{"$f":"$E$111","v":2022},{"$f":"$F$111","v":2023},null,null,null,null,null,{"$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":""},{"$f":"D215","v":2021},{"$f":"E215","v":2022},{"$f":"F215","v":2023}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$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$111","v":2021},{"$f":"$E$111","v":2022},{"$f":"$F$111","v":2023},null,null,null,null,null,{"$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":""},{"$f":"D223","v":2021},{"$f":"E223","v":2022},{"$f":"F223","v":2023}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$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$111","v":2021},{"$f":"$E$111","v":2022},{"$f":"$F$111","v":2023},null,null,null,null,null,{"$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":""},{"$f":"D231","v":2021},{"$f":"E231","v":2022},{"$f":"F231","v":2023}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$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$111","v":2021},{"$f":"$E$111","v":2022},{"$f":"$F$111","v":2023},null,null,null,null,null,{"$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":""},{"$f":"D239","v":2021},{"$f":"E239","v":2022},{"$f":"F239","v":2023}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$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$111","v":2021},{"$f":"$E$111","v":2022},{"$f":"$F$111","v":2023},null,null,null,null,null,{"$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":""},{"$f":"D247","v":2021},{"$f":"E247","v":2022},{"$f":"F247","v":2023}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$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$111","v":2021},{"$f":"$E$111","v":2022},{"$f":"$F$111","v":2023},null,null,null,null,null,{"$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":""},{"$f":"D255","v":2021},{"$f":"E255","v":2022},{"$f":"F255","v":2023}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$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$111","v":2021},{"$f":"$E$111","v":2022},{"$f":"$F$111","v":2023},null,null,null,null,null,{"$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":""},{"$f":"D263","v":2021},{"$f":"E263","v":2022},{"$f":"F263","v":2023}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$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$111","v":2021},{"$f":"$E$111","v":2022},{"$f":"$F$111","v":2023},null,null,null,null,null,{"$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":""},{"$f":"D271","v":2021},{"$f":"E271","v":2022},{"$f":"F271","v":2023}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$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$111","v":2021},{"$f":"$E$111","v":2022},{"$f":"$F$111","v":2023},null,null,null,null,null,{"$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":""},{"$f":"D279","v":2021},{"$f":"E279","v":2022},{"$f":"F279","v":2023}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$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$111","v":2021},{"$f":"$E$111","v":2022},{"$f":"$F$111","v":2023},null,null,null,null,null,{"$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":""},{"$f":"D287","v":2021},{"$f":"E287","v":2022},{"$f":"F287","v":2023}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$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$111","v":2021},{"$f":"$E$111","v":2022},{"$f":"$F$111","v":2023},null,null,null,null,null,{"$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":""},{"$f":"D295","v":2021},{"$f":"E295","v":2022},{"$f":"F295","v":2023}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$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$111","v":2021},{"$f":"$E$111","v":2022},{"$f":"$F$111","v":2023},null,null,null,null,null,{"$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":""},{"$f":"D303","v":2021},{"$f":"E303","v":2022},{"$f":"F303","v":2023}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$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$111","v":2021},{"$f":"$E$111","v":2022},{"$f":"$F$111","v":2023},null,null,null,null,null,{"$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":""},{"$f":"D311","v":2021},{"$f":"E311","v":2022},{"$f":"F311","v":2023}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$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$111","v":2021},{"$f":"$E$111","v":2022},{"$f":"$F$111","v":2023},null,null,null,null,null,{"$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":""},{"$f":"D319","v":2021},{"$f":"E319","v":2022},{"$f":"F319","v":2023}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$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$111","v":2021},{"$f":"$E$111","v":2022},{"$f":"$F$111","v":2023},null,null,null,null,null,{"$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":""},{"$f":"D327","v":2021},{"$f":"E327","v":2022},{"$f":"F327","v":2023}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$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$111","v":2021},{"$f":"$E$111","v":2022},{"$f":"$F$111","v":2023},null,null,null,null,null,{"$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":""},{"$f":"D335","v":2021},{"$f":"E335","v":2022},{"$f":"F335","v":2023}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$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$111","v":2021},{"$f":"$E$111","v":2022},{"$f":"$F$111","v":2023},null,null,null,null,null,{"$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":""},{"$f":"D343","v":2021},{"$f":"E343","v":2022},{"$f":"F343","v":2023}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$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$111","v":2021},{"$f":"$E$111","v":2022},{"$f":"$F$111","v":2023},null,null,null,null,null,{"$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":""},{"$f":"D351","v":2021},{"$f":"E351","v":2022},{"$f":"F351","v":2023}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$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$111","v":2021},{"$f":"$E$111","v":2022},{"$f":"$F$111","v":2023},null,null,null,null,null,{"$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":""},{"$f":"D359","v":2021},{"$f":"E359","v":2022},{"$f":"F359","v":2023}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$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$111","v":2021},{"$f":"$E$111","v":2022},{"$f":"$F$111","v":2023},null,null,null,null,null,{"$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":""},{"$f":"D367","v":2021},{"$f":"E367","v":2022},{"$f":"F367","v":2023}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$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$111","v":2021},{"$f":"$E$111","v":2022},{"$f":"$F$111","v":2023},null,null,null,null,null,{"$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":""},{"$f":"D375","v":2021},{"$f":"E375","v":2022},{"$f":"F375","v":2023}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$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$111","v":2021},{"$f":"$E$111","v":2022},{"$f":"$F$111","v":2023},null,null,null,null,null,{"$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":""},{"$f":"D383","v":2021},{"$f":"E383","v":2022},{"$f":"F383","v":2023}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$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$111","v":2021},{"$f":"$E$111","v":2022},{"$f":"$F$111","v":2023},null,null,null,null,null,{"$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":""},{"$f":"D391","v":2021},{"$f":"E391","v":2022},{"$f":"F391","v":2023}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$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$111","v":2021},{"$f":"$E$111","v":2022},{"$f":"$F$111","v":2023},null,null,null,null,null,{"$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":""},{"$f":"D399","v":2021},{"$f":"E399","v":2022},{"$f":"F399","v":2023}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$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$111","v":2021},{"$f":"$E$111","v":2022},{"$f":"$F$111","v":2023},null,null,null,null,null,{"$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":""},{"$f":"D407","v":2021},{"$f":"E407","v":2022},{"$f":"F407","v":2023}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$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$111","v":2021},{"$f":"$E$111","v":2022},{"$f":"$F$111","v":2023},null,null,null,null,null,{"$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":""},{"$f":"D415","v":2021},{"$f":"E415","v":2022},{"$f":"F415","v":2023}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$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$111","v":2021},{"$f":"$E$111","v":2022},{"$f":"$F$111","v":2023},null,null,null,null,null,{"$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":""},{"$f":"D423","v":2021},{"$f":"E423","v":2022},{"$f":"F423","v":2023}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$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$111","v":2021},{"$f":"$E$111","v":2022},{"$f":"$F$111","v":2023},null,null,null,null,null,{"$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":""},{"$f":"D431","v":2021},{"$f":"E431","v":2022},{"$f":"F431","v":2023}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$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$111","v":2021},{"$f":"$E$111","v":2022},{"$f":"$F$111","v":2023},null,null,null,null,null,{"$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":""},{"$f":"D439","v":2021},{"$f":"E439","v":2022},{"$f":"F439","v":2023}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$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$111","v":2021},{"$f":"$E$111","v":2022},{"$f":"$F$111","v":2023},null,null,null,null,null,{"$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":""},{"$f":"D447","v":2021},{"$f":"E447","v":2022},{"$f":"F447","v":2023}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$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$111","v":2021},{"$f":"$E$111","v":2022},{"$f":"$F$111","v":2023},null,null,null,null,null,{"$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":""},{"$f":"D455","v":2021},{"$f":"E455","v":2022},{"$f":"F455","v":2023}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,{"$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$111","v":2021},{"$f":"$E$111","v":2022},{"$f":"$F$111","v":2023},null,null,null,null,null,{"$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":""},{"$f":"D463","v":2021},{"$f":"E463","v":2022},{"$f":"F463","v":2023}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,"Ocultar fila",{"$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$111","v":2021},{"$f":"$E$111","v":2022},{"$f":"$F$111","v":2023},null,null,null,null,null,{"$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":""},{"$f":"D471","v":2021},{"$f":"E471","v":2022},{"$f":"F471","v":2023}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,"Ocultar fila",{"$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$111","v":2021},{"$f":"$E$111","v":2022},{"$f":"$F$111","v":2023},null,null,null,null,null,{"$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":""},{"$f":"D479","v":2021},{"$f":"E479","v":2022},{"$f":"F479","v":2023}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,"Ocultar fila",{"$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$111","v":2021},{"$f":"$E$111","v":2022},{"$f":"$F$111","v":2023},null,null,null,null,null,{"$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":""},{"$f":"D487","v":2021},{"$f":"E487","v":2022},{"$f":"F487","v":2023}]
[null,null,"Nº de empleados",null,null,null,null,null,null,null,null,"Ocultar fila",{"$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$111","v":2021},{"$f":"$E$111","v":2022},{"$f":"$F$111","v":2023}]
[null,null,"Nº de empleados",{"$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":2,"n_rows":277,"n_cols":27,"rows_kept":277,"cut":false,"hidden":false,"merged":[[19,6,19,9],[27,1,30,9],[33,2,33,4],[33,7,33,9],[32,1,32,4],[32,6,32,9],[9,5,9,6],[15,5,15,8],[7,1,7,9],[15,2,15,4],[8,1,8,9],[38,5,38,9],[21,6,21,9],[10,3,10,9],[9,1,9,2],[17,2,17,4],[21,2,21,4],[16,2,16,4],[20,2,20,4],[20,6,20,9],[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],[23,1,23,9],[26,1,26,3],[24,1,24,9],[26,4,26,9],[16,6,16,9],[3,1,3,9],[18,2,18,4],[18,6,18,9],[19,2,19,4],[36,5,36,9]]}
[]
[null,"3. DATOS DEL PROYECTO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C34 Listado de Municipios según el tipo de riesgo de despoblación"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ordenado por municipio",null,null,null,null,"Ordenado por municipio"]
[null,"3.1. TÍTULO DEL PROYECTO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Municipio","Tipo","Tractor","CMUN",null,"Tipo","Descripción"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Seleccionar",null,null,0,null,0,"Sin riesgo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Abáigar",3,null,1,null,1,"Riesgo Extremo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Abárzuza/Abartzuza",6,null,2,null,2,"Riesgo Intenso"]
[null,"En los proyectos con varios socios, introducir exactamente el mismo título en todas las solicitudes, para poder relacionarlos adecuadamente. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Abaurregaina/Abaurrea Alta",1,null,3,null,3,"Riesgo importante"]
[null," 3.2. PERIODO DE EJECUCIÓN DEL PROYECTO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Abaurrepea/Abaurrea Baja",1,null,4,null,4,"En declive intenso"]
[null,"Proyecto ",null,"Fecha mín. inicio","2025-01-25","Fecha. max fin",null,"2025-10-31",null,null,null,null,null,{"$f":"C11-1","v":-1},"Fecha de referencia para cálculo correcto + 1 día",null,null,null,null,null,"Aberin",3,null,5,null,5,"En declive moderado"]
[null,"Fecha de inicio:",null,"Duración del proyecto ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ablitas",0,null,6,null,6,"Vulnerable"]
[null,"Fecha de fin:",null,"Años:",{"$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$12,\"md\"),\"\")","v":""},null,null,null,null,null,"Seleccione convocatoria en EMPRESA-DATOS GENERALES",null,null,null,null,null,"Adiós",0,null,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.3. TIPO DE PROYECTO (Seleccionar del desplegable):",null,null,null,null,null,"Aguilar de Codés",1,null,8]
[null,{"$f":"IF(OR('EMPRESA-DATOS GENERALES'!$G$2='EMPRESA-DATOS GENERALES'!$S$2,'EMPRESA-DATOS GENERALES'!$G$2='EMPRESA-DATOS GENERALES'!$S$4),O13,IF('EMPRESA-DATOS GENERALES'!$G$2='EMPRESA-DATOS GENERALES'!$S$3,O14,O12))","v":"3.3. TIPO DE PROYECTO (Seleccionar del desplegable):"},null,null,null,null,null,null,null,null,null,null,null,null,"3.3. RETO EN EL QUE SE ENCUADRA EL PROYECTO (Seleccionar):",null,null,null,null,null,"Aibar/Oibar",3,null,9]
[null,{"$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,null,null,null,"Allín/Allin",6,null,11]
[null,"Coordinador:",null,null,null,"¿el solicitante es el coordinador?",null,null,null,null,null,null,null,null,"Individual","Reto 1 (VOLTA)",null,null,null,null,"Allo",4,null,12]
[null,"Socio:",null,null,null,"Socio:",null,null,null,null,null,null,null,null,"Colaboración entre empresas","Reto 2 (AERO)",null,null,null,null,"Altsasu/Alsasua",0,"(T)",10]
[null,"Socio:",null,null,null,"Socio:",null,null,null,null,null,null,null,null,"Transferencia del conocimiento","Reto 3 (GEMA)",null,null,null,null,"Améscoa Baja",3,null,13]
[null,"Socio:",null,null,null,"Socio:",null,null,null,null,null,null,null,null,null,"Reto 4 (ALPES)",null,null,null,null,"Ancín/Antzin",6,null,14]
[null,"Socio:",null,null,null,"Socio:",null,null,null,null,null,null,null,null,"B15","Reto 5 (IRIS)",null,null,null,null,"Andosilla",0,null,15]
[null,"Socio:",null,null,null,"Socio:",null,null,null,null,null,null,null,null,"No es necesario rellenar ni coordinador ni socios, por ser un proyecto individual","Reto 6 (IDEA)",null,null,null,null,"Ansoáin/Antsoain",0,null,16]
[null,"Socio:",null,null,null,"Socio:",null,null,null,null,null,null,null,null,"Rellenar la razón social de los socios del proyecto","Reto 7 (SIBERIA)",null,null,null,null,"Anue",1,null,17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reto 8 (ZIRKULAR)",null,null,null,null,"Añorbe",0,null,18]
[null,"3.4. ORGANISMOS/PROGRAMAS A LOS QUE SE HA SOLICITADO FINANCIACIÓN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aoiz/Agoitz",0,"(T)",19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Araitz",3,null,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arakil",3,null,25]
[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,null,null,null,null,null,null,"Aranarache/Aranaratxe",3,null,21]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"J16",null,null,null,null,null,"Aranguren",0,null,23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SI",null,null,null,null,null,"Arano",2,null,24]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NO",null,null,null,null,null,"Arantza",3,null,22]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"F38",null,null,null,null,null,"Aras",2,null,26]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V",null,null,null,null,null,"Arbizu",0,null,27]
[null,"3.6. UBICACIÓN DEL CENTRO DE TRABAJO",null,null,null,"Código","Riesgo",null,null,null,null,null,null,null,"M",null,null,null,null,null,"Arce/Artzi",1,null,28]
[null,"Municipio:","Seleccionar",null,null,{"$f":"IF(VLOOKUP($C$34,$U$5:$X$277,4,FALSE)=0,\"\",VLOOKUP($C$34,$U$5:$X$277,4,FALSE))","v":""},{"$f":"IF($F$34=\"\",\"\",VLOOKUP($C$34,$U$5:$X$277,2,FALSE))","v":""},{"$f":"IFERROR(VLOOKUP($G$34,$Z$5:$AA$11,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"Arcos (Los)",3,"(T)",29]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arellano",2,null,30]
[null,"3.7. PERSONA RESPONSABLE DEL PROYECTO (INVESTIGADORA PRINCIPAL)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Areso",3,null,31]
[null,"Nombre:",null,null,"Cargo:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arguedas",5,null,32]
[null,"Segundo apellido:",null,null,"Sexo:",null,"Teléfono:",null,null,null,null,null,null,null,null,null,null,null,null,null,"Aria",1,null,33]
[null,"Primer apellido:",null,null,"Correo-e",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aribe",1,null,34]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Armañanzas",1,null,35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arróniz",3,null,36]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arruazu",3,null,37]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Artajona",5,null,38]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Artazu",0,null,39]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Atez/Atetz",2,null,40]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Auritz/Burguete",2,"(T)",58]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ayegui/Aiegi",0,null,41]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Azagra",0,null,42]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Azuelo",1,null,43]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bakaiku",5,null,44]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barañáin/Barañain",0,null,901]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barásoain",0,null,45]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barbarin",1,null,46]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bargota",2,null,47]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barillas",0,null,48]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basaburua",2,null,49]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baztan",3,"(T)",50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Beintza-Labaien",1,null,137]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Beire",3,null,51]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Belascoáin",0,null,52]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bera",0,"(T)",250]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Berbinzana",4,null,53]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Beriáin",0,null,905]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Berrioplano/Berriobeiti",0,null,902]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Berriozar",0,null,903]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bertizarana",3,null,54]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Betelu",0,null,55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bidaurreta",0,null,253]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biurrun-Olcoz",0,null,56]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buñuel",5,null,57]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Burgui/Burgi",1,null,59]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Burlada/Burlata",0,null,60]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Busto (El)",1,null,61]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cabanillas",5,null,62]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cabredo",1,null,63]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cadreita",0,null,64]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Caparroso",0,"(T)",65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cárcar",4,null,66]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carcastillo",5,null,67]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cascante",0,"(T)",68]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cáseda",2,null,69]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Castejón",0,null,70]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Castillonuevo",1,null,71]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cendea de Olza/Oltza Zendea",0,null,193]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cintruénigo",0,null,72]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cirauqui/Zirauki",2,null,74]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ciriza/Ziritza",0,null,75]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cizur",0,null,76]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corella",0,"(T)",77]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cortes",5,"(T)",78]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Desojo",1,null,79]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dicastillo",3,null,80]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Donamaria",0,null,81]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Doneztebe/Santesteban",0,"(T)",221]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Echarri/Etxarri",0,null,83]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Elgorriaga",0,null,87]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enériz/Eneritz",0,null,89]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Eratsun",1,null,90]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ergoiena",2,null,91]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Erro",1,null,92]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Eslava",1,null,94]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Esparza de Salazar/Espartza Zaraitzu",1,null,95]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Espronceda",2,null,96]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estella-Lizarra",0,"(T)",97]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Esteribar",6,"(T)",98]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Etayo",1,null,99]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Etxalar",3,null,82]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Etxarri Aranatz",0,null,84]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Etxauri",0,null,85]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Eulate",4,null,100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ezcabarte",0,null,101]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ezcároz/Ezkaroze",2,null,93]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ezkurra",1,null,102]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ezprogui",1,null,103]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Falces",3,null,104]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fitero",5,null,105]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fontellas",0,null,106]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Funes",0,null,107]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fustiñana",0,null,108]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Galar",0,null,109]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gallipienzo/Galipentzu",1,null,110]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gallués/Galoze",1,null,111]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Garaioa",1,null,112]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Garde",1,null,113]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Garínoain",0,null,114]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Garralda",2,null,115]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Genevilla",2,null,116]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Goizueta",1,null,117]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Goñi",1,null,118]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Güesa/Gorza",1,null,119]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guesálaz/Gesalatz",1,null,120]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guirguillano",1,null,121]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hiriberri/Villanueva de Aezkoa",1,null,256]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Huarte/Uharte",0,null,122]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ibargoiti",1,null,124]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Igantzi",0,null,259]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Igúzquiza",3,null,125]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imotz",2,null,126]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Irañeta",0,null,127]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Irurtzun",0,"(T)",904]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Isaba/Izaba",1,"(T)",128]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ituren",0,null,129]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iturmendi",0,null,130]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iza/Itza",0,null,131]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Izagaondoa",1,null,132]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Izalzu/Itzaltzu",1,null,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jaurrieta",1,null,134]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Javier",1,null,135]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Juslapeña",0,null,136]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lakuntza",0,null,138]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lana",1,null,139]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lantz",2,null,140]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lapoblación",1,null,141]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Larraga",0,null,142]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Larraona",2,null,143]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Larraun",2,null,144]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lazagurría",2,null,145]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leache/Leatxe",1,null,146]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Legarda",0,null,147]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Legaria",3,null,148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leitza",5,"(T)",149]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lekunberri",0,"(T)",908]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leoz/Leotz",1,null,150]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lerga",1,null,151]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lerín",3,null,152]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lesaka",5,null,153]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lezaun",2,null,154]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liédena",3,null,155]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lizoáin-Arriasgoiti",1,null,156]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lodosa",0,"(T)",157]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lónguida/Longida",1,null,158]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lumbier",3,"(T)",159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luquin",3,null,160]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luzaide/Valcarlos",1,null,248]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mañeru",0,null,161]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marañón",1,null,162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marcilla",0,null,163]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mélida",4,null,164]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mendavia",5,null,165]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mendaza",2,null,166]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mendigorría",0,null,167]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Metauten",3,null,168]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Milagro",0,"(T)",169]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mirafuentes",3,null,170]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Miranda de Arga",3,null,171]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monreal/Elo",0,null,172]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monteagudo",5,null,173]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Morentin",3,null,174]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mues",1,null,175]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Murchante",0,null,176]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Murieta",6,null,177]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Murillo el Cuende",2,null,178]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Murillo el Fruto",3,null,179]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Muruzábal",5,null,180]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Navascués/Nabaskoze",1,null,181]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nazar",1,null,182]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noáin (Valle de Elorz)/Noain (Elortzibar)",0,null,88]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Obanos",0,null,183]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ochagavía/Otsagabia",1,"(T)",185]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oco",3,null,184]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Odieta",6,null,186]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oiz",3,null,187]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Olaibar",0,null,188]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Olazti/Olazagutía",4,null,189]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Olejua",2,null,190]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Olite/Erriberri",0,null,191]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Olóriz/Oloritz",1,null,192]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orbaizeta",1,null,195]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orbara",1,null,196]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orísoain",2,null,197]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orkoien",0,null,906]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oronz/Orontze",1,null,198]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oroz-Betelu/Orotz-Betelu",1,null,199]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orreaga/Roncesvalles",1,null,211]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oteiza",3,null,200]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pamplona/Iruña",0,"(T)",201]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peralta/Azkoien",0,"(T)",202]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Petilla de Aragón",1,null,203]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Piedramillera",1,null,204]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pitillas",2,null,205]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Puente la Reina/Gares",0,"(T)",206]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pueyo",0,null,207]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ribaforada",0,null,208]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Romanzado",1,null,209]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Roncal/Erronkari",1,null,210]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sada",2,null,212]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Saldías",3,null,213]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Salinas de Oro/Jaitz",1,null,214]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"San Adrián",0,"(T)",215]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"San Martín de Unx",1,null,217]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sangüesa/Zangoza",0,"(T)",216]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sansol",1,null,219]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santacara",4,null,220]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sarriés/Sartze",1,null,222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sartaguda",5,null,223]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sesma",3,null,224]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sorlada",2,null,225]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sunbilla",5,null,226]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tafalla",0,"(T)",227]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tiebas-Muruarte de Reta",5,null,228]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tirapu",1,null,229]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Torralba del Río",1,null,230]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Torres del Río",2,null,231]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tudela",0,"(T)",232]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tulebras",0,null,233]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ucar",0,null,234]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uharte Arakil",3,null,123]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ujué/Uxue",1,null,235]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultzama",6,null,236]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unciti",1,null,237]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unzué/Untzue",1,null,238]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Urdazubi/Urdax",4,"(T)",239]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Urdiain",5,null,240]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Urraul Alto",1,null,241]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Urraul Bajo",1,null,242]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Urroz",3,null,244]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Urroz-Villa",6,null,243]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Urzainqui/Urzainki",1,null,245]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uterga",0,null,246]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uztárroz/Uztarroze",1,null,247]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valle de Egüés/Eguesibar",0,null,86]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valle de Ollo/Ollaran",2,null,194]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valle de Yerri/Deierri",3,null,260]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valtierra",5,null,249]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Viana",0,"(T)",251]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vidángoz/Bidankoze",1,null,252]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Villafranca",0,null,254]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Villamayor de Monjardín",2,null,255]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Villatuerta",0,null,257]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Villava/Atarrabia",0,null,258]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yesa",3,null,261]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zabalza/Zabaltza",0,null,262]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ziordia",3,null,73]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zizur Mayor/Zizur Nagusia",0,null,907]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zubieta",3,null,263]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zugarramurdi",4,null,264]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zúñiga",2,null,265]

{"sheet":"ACTIVOS","index":3,"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":4,"n_rows":107,"n_cols":40,"rows_kept":107,"cut":false,"hidden":false,"merged":[[11,16,11,19],[10,2,10,23],[13,5,13,6],[11,2,12,3],[11,5,12,6],[45,5,45,6],[44,5,44,6],[34,2,34,3],[38,2,38,3],[43,2,43,3],[11,9,12,9],[14,5,14,6],[13,2,13,3],[38,5,38,6],[40,2,40,3],[42,2,42,3],[11,7,12,7],[11,20,11,23],[11,10,11,12],[11,13,11,15],[11,4,12,4],[11,8,12,8],[14,2,14,3],[1,1,1,23],[2,1,2,6],[3,1,3,6],[4,1,4,6],[5,1,6,23],[7,1,7,23],[8,1,8,23],[9,1,9,23],[2,16,2,19],[2,20,2,23],[2,9,2,15],[3,9,4,23],[3,7,3,8],[2,7,2,8],[4,7,4,8],[101,5,101,6],[51,5,51,6],[11,1,12,1],[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],[45,2,45,3],[29,5,29,6],[30,5,30,6],[31,5,31,6],[15,2,15,3],[16,2,16,3],[19,2,19,3],[20,2,20,3],[51,2,51,3],[41,2,41,3],[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],[104,12,104,13],[105,12,105,13],[86,5,86,6],[33,2,33,3],[34,5,34,6],[33,5,33,6],[19,5,19,6],[20,5,20,6],[27,2,27,3],[21,5,21,6],[37,5,37,6],[28,2,28,3],[29,2,29,3],[30,2,30,3],[31,2,31,3],[36,2,36,3],[37,2,37,3],[32,5,32,6],[27,5,27,6],[35,2,35,3],[28,5,28,6],[32,2,32,3],[17,2,17,3],[102,2,102,15],[98,2,98,3],[88,2,88,3],[99,2,99,3],[100,2,100,3],[49,5,49,6],[85,5,85,6],[48,2,48,3],[49,2,49,3],[101,2,101,3],[93,5,93,6],[89,5,89,6],[93,2,93,3],[91,2,91,3],[89,2,89,3],[87,2,87,3],[46,2,46,3],[86,2,86,3],[52,5,52,6],[53,5,53,6],[44,2,44,3],[48,5,48,6],[92,5,92,6],[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],[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],[92,2,92,3],[39,2,39,3],[50,5,50,6]]}
[]
[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,null,null,null,{"$f":"IFERROR(IF(H3=\"\",\"\",365/AC6*T103/H3),\"\")","v":""},null,null,null,"Calculado a partir de la duración del proyecto y el convenio general",null,null,null,null,null,null,"L3"]
[null,"Número de horas anuales trabajadas según convenio 2:",null,null,null,null,null,null,null,"Si alguno de los trabajadores imputados al proyecto dispone de un convenio de horas diferente, introduzca el número de horas y cambie 1 por 2 o 3, respectivamente en la columna A de las filas correspondientes a los empleados afectados.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"inicio",{"$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,null,null,null,"fin",{"$f":"'PROYECTO-DATOS GENERALES'!C12","v":"00:00:00"}]
[null,"En caso de que la empresa no tenga trabajadores o no cotice por ellos, debe adjuntar una comunicación de cuál es su relación con la Seguridad Social (régimen general o régimen de autónomos) y justifique que se halla al corriente en el cumplimiento de sus obligaciones.\nEl personal de la empresa que por obligación sea autónomo, también se introducirá en este listado.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC5-AC4","v":0},"Duracion proyecto en días",null,null,null,null,null,null,null,null,null,"H15:H87"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Doctor"]
[null,"(1) Las tareas de cada persona participante en el proyecto deberán desglosarse y explicarse de forma conveniente en la memoria descriptiva del proyecto.\n(2) Titulación por la que se retribuye al trabajador. Puede ser: Doctor, A1 / Licenciado / Ingeniero / Arquitecto, A2 / Diplomado / Ingeniero Técnico / Arquitecto Técnico, B / Grado superior / FP2 / Bachillerato, C1 / Grado medio / FP1, C2 / ESO / Graduado Escolar o Sin titulación",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,"G15:G87",null,null,null,"I15:I87",null,"L15:M87",null,null,null,null,null,"A1 / Licenciado / Ingeniero / Arquitecto"]
[null,"(3) El personal de I+D, para poder acogerse a las bonificaciones de calificación fiscal y SS debe participar en materia de I+D. Los proyectos de innovación no son I+D.\n(4) 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,null,null,null,"Hombre/Mujer (H/M)",null,null,null,"Dedicado en exclusiva a I+D (Sí/No)",null,"Maximas horas de los convenios",null,null,null,null,null,"A2 / Diplomado / Ingeniero Técnico / Arquitecto Técnico"]
[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,null,null,"H",null,null,null,"SI",null,{"$f":"MAX(H3,H4,H5)","v":0},null,null,null,null,null,"B / Grado superior / FP2 / Bachillerato"]
[null,null,"LISTADO DE PERSONAL DE LA EMPRESA QUE PARTICIPA EN EL PROYECTO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M",null,null,null,"NO",null,"Formato condicional ",null,null,null,null,null,"C1 / Grado medio / FP1"]
[null,"Convenio","Nombre y apellidos",null,"Cargo","Función en el proyecto  (1)",null,"Hombre/Mujer o Nueva contratación (H / M / NC)","Titulación (2)","Dedicado en exclusiva a I+D (Sí/No) (3)","Coste hora (€/h.) REAL (4)",null,null,"Coste hora (€/h.) ACEPTADO",null,null,"Horas de dedicación",null,null,null,"Presupuesto (€) = Coste hora x nº horas",null,null,null,null,null,null,"NC",null,null,null,null,null,null,null,null,null,null,null,"C2 / ESO / Graduado Escolar"]
[null,null,null,null,null,null,null,null,null,null,{"$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"},{"$f":"L13","v":"Periodo 2"},"Periodo 3",{"$f":"K13","v":"Periodo 1"},{"$f":"L13","v":"Periodo 2"},{"$f":"M13","v":"Periodo 3"},"TOTAL",{"$f":"K13","v":"Periodo 1"},{"$f":"L13","v":"Periodo 2"},{"$f":"M13","v":"Periodo 3"},"Total",null,null,"Horas\nconvenio ",null,null,null,null,null,null,null,null,null,null,null,null,"Sin titulación"]
[null,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TRUNC(IF(K14>$AG$16,$AG$16,K14),2)","v":0},{"$f":"TRUNC(IF(L14>$AG$16,$AG$16,L14),2)","v":0},0,null,null,null,{"$f":"ROUND(Q14,2)+ROUND(R14,2)+ROUND(S14,2)","v":0},{"$f":"ROUND(N14*Q14,2)","v":0},{"$f":"ROUND(O14*R14,2)","v":0},{"$f":"ROUND(P14*S14,2)","v":0},{"$f":"SUM(U14:W14)","v":0},null,null,{"$f":"IF(B14=$AD$16,$H$3,IF(B14=$AD$17,$H$4,$H$5))","v":0},null,null,"Columna A",null,null,"N14:P102"]
[null,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TRUNC(IF(K15>$AG$16,$AG$16,K15),2)","v":0},{"$f":"TRUNC(IF(L15>$AG$16,$AG$16,L15),2)","v":0},{"$f":"TRUNC(IF(M15>$AG$16,$AG$16,M15),2)","v":0},null,null,null,{"$f":"ROUND(Q15,2)+ROUND(R15,2)+ROUND(S15,2)","v":0},{"$f":"ROUND(N15*Q15,2)","v":0},{"$f":"ROUND(O15*R15,2)","v":0},{"$f":"ROUND(P15*S15,2)","v":0},{"$f":"SUM(U15:W15)","v":0},null,null,0,null,null,"Convenio",null,null,"Límite coste hora"]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0,null,null,1,null,null,45]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,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,0,0,0,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,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,{"$f":"IF(B46=$AD$16,$H$3,IF(B46=$AD$17,$H$4,$H$5))","v":0}]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,{"$f":"SUM(U54:W54)","v":0},null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,{"$f":"IF(B78=$AD$16,$H$3,IF(B78=$AD$17,$H$4,$H$5))","v":0}]
[null,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TRUNC(IF(K79>$AG$16,$AG$16,K79),2)","v":0},{"$f":"TRUNC(IF(L79>$AG$16,$AG$16,L79),2)","v":0},{"$f":"TRUNC(IF(M79>$AG$16,$AG$16,M79),2)","v":0},null,null,null,{"$f":"ROUND(Q79,2)+ROUND(R79,2)+ROUND(S79,2)","v":0},{"$f":"ROUND(N79*Q79,2)","v":0},{"$f":"ROUND(O79*R79,2)","v":0},{"$f":"ROUND(P79*S79,2)","v":0},0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,0,null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,{"$f":"SUM(U99:W99)","v":0},null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,{"$f":"SUM(U100:W100)","v":0},null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,{"$f":"SUM(U101:W101)","v":0},null,null,0]
[null,1,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,0,0,{"$f":"SUM(U102:W102)","v":0},null,null,0]
[null,null,"TOTALES",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q14:Q102)","v":0},0,0,0,0,0,0,{"$f":"SUM(U103:W103)","v":0}]
[]
[null,null,"Horas de mujeres",{"$f":"SUMIF(H14:H102,\"M\",T14:T102)","v":0},"Horas de hombres",{"$f":"SUMIF(H14:H102,\"H\",T14:T102)","v":0},"Horas de doctores",{"$f":"SUMIF(I14:I102,\"doctor\",T14:T102)","v":0},"Horas en exclusiva I+D",{"$f":"SUMIF(J14:J102,\"SI\",T14:T102)","v":0},"Horas de NC",{"$f":"SUMIF(H14:H102,\"NC\",T14:T102)","v":0},"TOTALES DE HORAS H + M",null,{"$f":"D105+F105","v":0},"Si hay nuevas contrataciones y no se conoce la persona, se selecciona NC."]
[null,null,"Total de mujeres",{"$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,{"$f":"D106+F106","v":0},"La suma de horas de  H + M, será inferior al total de horas"]
[null,null,"% de mujeres",{"$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(T103=0,0,H105/T103),4)","v":0},"% de  I+D en exclusiva",{"$f":"TRUNC(IF(T103=0,0,J105/T103),4)","v":0},"PORCENTAJE DE HORAS"]

{"sheet":"MATERIALES","index":5,"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":6,"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":7,"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,{"$f":"IF(AND('EMPRESA-DATOS GENERALES'!L21='EMPRESA-DATOS GENERALES'!Q24,'EMPRESA-DATOS GENERALES'!C5<>J6,'EMPRESA-DATOS GENERALES'!C5<>J7),\"SI\",\"\")","v":""}]
[null,null,null,null,null,0]
[null,"TOTAL",{"$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$10=\"SI\",0.15*PERSONAL!U103,0),2)","v":0},{"$f":"ROUND(IF('OTROS COSTES'!$J$10=\"SI\",0.15*PERSONAL!V103,0),2)","v":0},{"$f":"ROUND(IF('OTROS COSTES'!$J$10=\"SI\",0.15*PERSONAL!W103,0),2)","v":0},{"$f":"ROUND(SUM(C13:E13),2)","v":0}]
[null,null,"NO INTRODUCIR MÁS DE DOS DECIMALES"]

{"sheet":"INGRESOS DEL PROYECTO","index":8,"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,"En convocatoria de innovación no incluir",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,null,null,null,null,"En convocatoria de innovación no incluir"]
[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  TOTAL"]
[]
[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":9,"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!U103","v":0},{"$f":"PERSONAL!V103","v":0},{"$f":"PERSONAL!W103","v":0},{"$f":"PERSONAL!X103","v":0}]
[null,"Personal dedicado en exclusiva a I+D",null,{"$f":"ROUND(SUMIFS(PERSONAL!U14:U102,PERSONAL!J14:J102,\"=SI\"),2)","v":0},{"$f":"ROUND(SUMIFS(PERSONAL!V14:V102,PERSONAL!J14:J102,\"=SI\"),2)","v":0},{"$f":"ROUND(SUMIFS(PERSONAL!W14:W102,PERSONAL!J14:J102,\"=SI\"),2)","v":0},{"$f":"ROUND(SUMIFS(PERSONAL!X14:X102,PERSONAL!J14:J102,\"=SI\"),2)","v":0}]
[null,"Otro personal",null,{"$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}]