{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["Exporta","ANEXO","PUNTOS","VALORACION","EMPRESA-DATOS GENERALES","TAMAÑO EMPRESA","PROYECTO-DATOS GENERALES","ACTIVOS","PERSONAL","MATERIALES","COLABORACIONES","OTROS COSTES","INGRESOS DEL PROYECTO","PRESUPUESTO TOTAL"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":6,"defined_names":3,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Exporta","index":0,"n_rows":2,"n_cols":168,"rows_kept":2,"cut":false,"hidden":true,"merged":[]}
["NumeroExpediente","Valoracion:TipoProyecto","Valoracion:CalificacionProyecto","AYUDA 2025","AYUDA 2026","AYUDA TOTAL","Valoracion:CorrienteSS","Valoracion:CorrienteHacienda","Valoracion:ConcursoAcreedores","Valoracion:CumpleEfectoIncentivador","Valoracion:TransparenciaPlazo","Valoracion:ObligacionTransparencia","Valoracion:BaseIncumple","Valoracion:MotivoRechazo","Valoracion:PresupuestoAceptado","Valoracion:IntensidadAyuda","Valoracion:AyudaConcedida","Valoracion:ProvisionAno1","Valoracion:ProvisionAno2","Valoracion:EquiposPeriodo1","Valoracion:EquiposPeriodo2","Valoracion:EquiposPeriodo3","Valoracion:EquiposTotal","Valoracion:ManoObraPeriodo1","Valoracion:ManoObraPeriodo2","Valoracion:ManoObraPeriodo3","Valoracion:ManoObraTotal","Valoracion:PersonalID1","Valoracion:PersonalID2","Valoracion:PersonalID3","Valoracion:PersonalIDTotal","Valoracion:OtroPers1","Valoracion:OtroPers2","Valoracion:OtroPers3","Valoracion:OtroPersTotal","Valoracion:MaterialesPeriodo1","Valoracion:MaterialesPeriodo2","Valoracion:MaterialesPeriodo3","Valoracion:MaterialesTotal","Valoracion:ColaboracionExternaPeriodo1","Valoracion:ColaboracionExternaPeriodo2","Valoracion:ColaboracionExternaPeriodo3","Valoracion:ColaboracionExternaTotal","Valoracion:ColUniv1","Valoracion:ColUniv2","Valoracion:ColUniv3","Valoracion:ColUnivTotal","Valoracion:OtrasCol1","Valoracion:OtrasCol2","Valoracion:OtrasCol3","Valoracion:OtrasColTotal","Valoracion:ColExtUE1","Valoracion:ColExtUE2","Valoracion:ColExtUE3","Valoracion:ColExtUETotal","Valoracion:OtrosGastosPeriodo1","Valoracion:OtrosGastosPeriodo2","Valoracion:OtrosGastosPeriodo3","Valoracion:OtrosGastosTotal","Valoracion:OtrosDedFis1","Valoracion:OtrosDedFis2","Valoracion:OtrosDedFis3","Valoracion:OtrosDedFisTotal","Valoracion:OtrosNoDedFis1","Valoracion:OtrosNoDedFis2","Valoracion:OtrosNoDedFis3","Valoracion:OtrosNoDedFisTotal","Valoracion:CostesIndirectosPeriodo1","Valoracion:CostesIndirectosPeriodo2","Valoracion:CostesIndirectosPeriodo3","Valoracion:CostesIndirectosTotal","Valoracion:TotalPeriodo1","Valoracion:TotalPeriodo2","Valoracion:TotalPeriodo3","Valoracion:PresupuestoTotal","Valoracion:AyudaPeriodo1","Valoracion:AyudaPeriodo2","Valoracion:AyudaPeriodo3","Valoracion:AyudaTotal","Valoracion:GastosPatentes","Valoracion:GastosViajes","Valoracion:CostesAuditorias","Valoracion:CostesIndirectos","Valoracion:Tamano","Valoracion:Compatibilidad","Valoracion:Organismo","Valoracion:FechaCDTI","Valoracion:PorcentajeColaboracion","Valoracion:PuntuacionA","Valoracion:PuntuacionB","Valoracion:PuntuacionC","Valoracion:PuntuacionD","Valoracion:PuntuacionE","Valoracion:PuntuacionF","Valoracion:PuntuacionG","Valoracion:PuntuacionH","Valoracion:PuntuacionI","Valoracion:PuntuacionJ","Valoracion:PuntuacionK","Valoracion:PuntuacionL","Valoracion:PuntuacionTotal","Valoracion:Evaluacion","Valoracion:CalificacionIDI","Valoracion:TRLPartida","Valoracion:TRLObjetivo","Correo electrónico","Valoracion:RegistroIndustrial","Valoracion:FechaSS","Valoracion:FechaHacienda","Valoracion:FechaAcreedores","Valoracion:FechaEfectoIncentivador","Valoracion:ComentariosComprobaciones","FechaTransparencia","Valoracion:Aprobacion","CIF","RAZÓN SOCIAL","Acrónimo","C.Postal","Fecha Sol.","Título","Fecha Inicio","Fecha Fin","Prioridad temática","Transición","EC ≥ 35% Participación NZ","EC Diagnóstico NZ","EC Medidas reducción mat primas","EC Medidas aumento tiempo recursos","EC Medidas gestión residuos","Ha recibido ayudas antes","Just. Act.","Just. Pers.","Just. Mat.","Just. Colab.","Just. Ot. Cos.","Código C/T","Coordinador/Socio","N Socio A","N Socio B","N Socio C","N Socio D","N Socio E","Socio A","Socio B","Socio C","Socio D","Socio E","Limite 2K","Limite 5K","Tot Proyecto","VIDEO","Tot Solicitado","Morosidad cumple","Autorización","Resultado","Valoracion:HorasMujeres","Valoracion:HorasHombres","Valoracion:HorasDoctores","Valoracion:HorasNueContrataciones","Valoracion:NumMujeres","Valoracion:NumHombres","Valoracion:NumDoctores","Valoracion:NumNueContrataciones","Valoracion:MunicipioCT","Valoracion:CodMun","Valoracion:NumRiesgo","Valoracion:RiesgoDespoblacion","IP sexo"]
[{"$f":"VALORACION!D2","v":"0011-1365-2025-000"},{"$f":"IF(VALORACION!D7>0,VALORACION!D7,\"\")","v":""},{"$f":"IF(VALORACION!D11>0,VALORACION!D11,\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(VALORACION!D4>0,VALORACION!D4,\"\")","v":"NO"},null,null,{"$f":"IF(PUNTOS!E48>0,PUNTOS!E48,\"\")","v":""},{"$f":"IF(PUNTOS!B49>0,PUNTOS!B49,\"\")","v":""},{"$f":"VALORACION!R20","v":0},{"$f":"VALORACION!P26","v":0},{"$f":"VALORACION!R21","v":0},{"$f":"VALORACION!R26","v":0},{"$f":"VALORACION!T26","v":0},{"$f":"VALORACION!L6","v":0},{"$f":"VALORACION!N6","v":0},{"$f":"VALORACION!P6","v":0},{"$f":"VALORACION!R6","v":0},{"$f":"VALORACION!L7","v":0},{"$f":"VALORACION!N7","v":0},{"$f":"VALORACION!P7","v":0},{"$f":"VALORACION!R7","v":0},{"$f":"VALORACION!L8","v":0},{"$f":"VALORACION!N8","v":0},{"$f":"VALORACION!P8","v":0},{"$f":"VALORACION!R8","v":0},{"$f":"VALORACION!L9","v":0},{"$f":"VALORACION!N9","v":0},{"$f":"VALORACION!P9","v":0},{"$f":"VALORACION!R9","v":0},{"$f":"VALORACION!L10","v":0},{"$f":"VALORACION!N10","v":0},{"$f":"VALORACION!P10","v":0},{"$f":"VALORACION!R10","v":0},{"$f":"VALORACION!L11","v":0},{"$f":"VALORACION!N11","v":0},{"$f":"VALORACION!P11","v":0},{"$f":"VALORACION!R11","v":0},{"$f":"VALORACION!L12","v":0},{"$f":"VALORACION!N12","v":0},{"$f":"VALORACION!P12","v":0},{"$f":"VALORACION!R12","v":0},{"$f":"VALORACION!L13","v":0},{"$f":"VALORACION!N13","v":0},{"$f":"VALORACION!P13","v":0},{"$f":"VALORACION!R13","v":0},{"$f":"VALORACION!L14","v":0},{"$f":"VALORACION!N14","v":0},{"$f":"VALORACION!P14","v":0},{"$f":"VALORACION!R14","v":0},{"$f":"VALORACION!L15","v":0},{"$f":"VALORACION!N15","v":0},{"$f":"VALORACION!P15","v":0},{"$f":"VALORACION!R15","v":0},{"$f":"VALORACION!L16","v":0},{"$f":"VALORACION!N16","v":0},{"$f":"VALORACION!P16","v":0},{"$f":"VALORACION!R16","v":0},{"$f":"VALORACION!L17","v":0},{"$f":"VALORACION!N17","v":0},{"$f":"VALORACION!P17","v":0},{"$f":"VALORACION!R17","v":0},{"$f":"VALORACION!L18","v":0},{"$f":"VALORACION!N18","v":0},{"$f":"VALORACION!P18","v":0},{"$f":"VALORACION!R18","v":0},{"$f":"VALORACION!L20","v":0},{"$f":"VALORACION!N20","v":0},{"$f":"VALORACION!P20","v":0},{"$f":"VALORACION!R20","v":0},{"$f":"VALORACION!L21","v":0},{"$f":"VALORACION!N21","v":0},{"$f":"VALORACION!P21","v":0},{"$f":"VALORACION!R21","v":0},{"$f":"VALORACION!P362","v":0},{"$f":"VALORACION!P363","v":0},{"$f":"VALORACION!P364","v":0},{"$f":"VALORACION!M381","v":0},{"$f":"IF(VALORACION!D6>0,VALORACION!D6,\"\")","v":""},{"$f":"IF(VALORACION!E14>0,VALORACION!E14,\"\")","v":""},{"$f":"IF(VALORACION!G43>0,VALORACION!G43,\"\")","v":""},{"$f":"IFERROR(IF(VALORACION!D14>0,VALORACION!G44,\"\"),\"\")","v":""},{"$f":"VALORACION!F14","v":0},{"$f":"PUNTOS!T3","v":0},{"$f":"PUNTOS!T7","v":0},{"$f":"PUNTOS!T9","v":0},{"$f":"PUNTOS!T11","v":0},{"$f":"IFERROR(PUNTOS!T16,0)","v":0},{"$f":"PUNTOS!T17","v":0},{"$f":"PUNTOS!T18","v":0},{"$f":"IFERROR(PUNTOS!T19,0)","v":0},{"$f":"PUNTOS!T20","v":0},{"$f":"PUNTOS!T21","v":0},{"$f":"PUNTOS!T22","v":0},{"$f":"PUNTOS!T23","v":0},{"$f":"IFERROR(PUNTOS!D25,0)","v":0},{"$f":"IF(PUNTOS!B35>0,PUNTOS!B35,\"\")","v":""},{"$f":"IF(PUNTOS!B33>0,PUNTOS!B33,\"\")","v":""},{"$f":"IF(PUNTOS!F44>0,PUNTOS!F44,\"\")","v":""},{"$f":"IF(PUNTOS!G44>0,PUNTOS!G44,\"\")","v":""},{"$f":"IFERROR(IF(VALORACION!D48>0,VALORACION!D48,\"\"),\"\")","v":""},{"$f":"IF('EMPRESA-DATOS GENERALES'!I11>0,'EMPRESA-DATOS GENERALES'!I11,\"\")","v":""},null,null,null,{"$f":"IF(VALORACION!G28>0,VALORACION!G28,\"\")","v":""},null,null,null,{"$f":"IF('EMPRESA-DATOS GENERALES'!C5>0,'EMPRESA-DATOS GENERALES'!C5,\"\")","v":""},{"$f":"IF('EMPRESA-DATOS GENERALES'!G4>0,'EMPRESA-DATOS GENERALES'!G4,\"\")","v":""},{"$f":"IF('EMPRESA-DATOS GENERALES'!G5>0,'EMPRESA-DATOS GENERALES'!G5,\"\")","v":""},{"$f":"IF('EMPRESA-DATOS GENERALES'!E7>0,'EMPRESA-DATOS GENERALES'!E7,\"\")","v":""},{"$f":"IF(VALORACION!D3>0,VALORACION!D3,\"\")","v":""},{"$f":"IF('PROYECTO-DATOS GENERALES'!B5>0,'PROYECTO-DATOS GENERALES'!B5,\"\")","v":""},{"$f":"IF('PROYECTO-DATOS GENERALES'!C11>0,VALORACION!G28,\"\")","v":""},{"$f":"IF('PROYECTO-DATOS GENERALES'!C12>0,'PROYECTO-DATOS GENERALES'!C12,\"\")","v":""},{"$f":"IF(VALORACION!G32>0,VALORACION!G32,\"\")","v":""},{"$f":"IF(VALORACION!G33>0,VALORACION!G33,\"\")","v":""},{"$f":"IF(VALORACION!G53>0,VALORACION!G53,\"\")","v":""},{"$f":"IF(VALORACION!G54>0,VALORACION!G54,\"\")","v":""},{"$f":"IF(VALORACION!G34>0,VALORACION!G34,\"\")","v":""},{"$f":"IF(VALORACION!G35>0,VALORACION!G35,\"\")","v":""},{"$f":"IF(VALORACION!G36>0,VALORACION!G36,\"\")","v":""},{"$f":"IF(VALORACION!G31>0,VALORACION!G31,\"\")","v":""},{"$f":"IF(VALORACION!A60>0,VALORACION!A60,\"\")","v":""},{"$f":"IF(VALORACION!A130>0,VALORACION!A130,\"\")","v":""},{"$f":"IF(VALORACION!A248>0,VALORACION!A248,\"\")","v":""},{"$f":"IF(VALORACION!A294>0,VALORACION!A294,\"\")","v":""},{"$f":"IF(VALORACION!A354>0,VALORACION!A354,\"\")","v":""},{"$f":"IF(PUNTOS!F43>0,PUNTOS!F43,\"\")","v":""},{"$f":"IFERROR(VALORACION!G40,\"\")","v":0},{"$f":"IF(PUNTOS!H41>0,PUNTOS!H41,\"\")","v":"0011-1365-2024-000"},{"$f":"IF(PUNTOS!J41>0,PUNTOS!J41,\"\")","v":"0011-1365-2024-000"},{"$f":"IF(PUNTOS!L41>0,PUNTOS!L41,\"\")","v":"0011-1365-2024-000"},{"$f":"IF(PUNTOS!N41>0,PUNTOS!N41,\"\")","v":"0011-1365-2024-000"},{"$f":"IF(PUNTOS!P41>0,PUNTOS!P41,\"\")","v":"0011-1365-2024-000"},{"$f":"IF(PUNTOS!H42>0,PUNTOS!H42,\"\")","v":""},{"$f":"IF(PUNTOS!J42>0,PUNTOS!J42,\"\")","v":""},{"$f":"IF(PUNTOS!L42>0,PUNTOS!L42,\"\")","v":""},{"$f":"IF(PUNTOS!N42>0,PUNTOS!N42,\"\")","v":""},{"$f":"IF(PUNTOS!P42>0,PUNTOS!P42,\"\")","v":""},{"$f":"IF(VALORACION!L403>0,VALORACION!L403,\"\")","v":""},{"$f":"IF(VALORACION!L409>0,VALORACION!L409,\"\")","v":""},{"$f":"PUNTOS!T49","v":0},{"$f":"IF(PUNTOS!T49>200000,\"SI\",\"\")","v":""},{"$f":"VALORACION!Q20","v":0},{"$f":"VALORACION!R34","v":0},{"$f":"IF(VALORACION!G50>0,VALORACION!G50,\"\")","v":{"$error":"#N/A"}},{"$f":"PUNTOS!E47","v":0},{"$f":"VALORACION!B239","v":0},{"$f":"VALORACION!D239","v":0},{"$f":"VALORACION!F239","v":0},{"$f":"VALORACION!J239","v":0},{"$f":"VALORACION!B240","v":0},{"$f":"VALORACION!D240","v":0},{"$f":"VALORACION!F240","v":0},{"$f":"VALORACION!J240","v":0},{"$f":"'PROYECTO-DATOS GENERALES'!C34","v":"Seleccionar"},{"$f":"'PROYECTO-DATOS GENERALES'!F34","v":""},{"$f":"'PROYECTO-DATOS GENERALES'!G34","v":""},{"$f":"'PROYECTO-DATOS GENERALES'!H34","v":""},{"$f":"'PROYECTO-DATOS GENERALES'!F378","v":0}]

{"sheet":"ANEXO","index":1,"n_rows":289,"n_cols":19,"rows_kept":289,"cut":false,"hidden":true,"merged":[[55,11,56,11],[112,11,113,11],[142,11,143,11],[176,11,177,11],[197,11,198,11],[35,11,36,11],[3,3,3,7],[35,0,36,2],[35,3,35,4],[35,5,35,6],[35,7,35,8],[35,9,35,10],[37,0,37,2],[8,2,8,9],[10,7,10,9],[10,3,10,5],[26,0,26,2],[27,0,27,2],[29,0,29,2],[33,3,33,8],[31,0,31,10],[19,0,19,2],[20,0,20,2],[253,0,253,2],[254,0,254,2],[255,0,255,2],[256,0,256,2],[257,0,257,2],[258,0,258,2],[247,0,247,2],[248,0,248,2],[249,0,249,2],[250,0,250,2],[251,0,251,2],[252,0,252,2],[265,0,265,2],[266,0,266,2],[267,0,267,2],[268,0,268,2],[269,0,269,2],[270,0,270,2],[259,0,259,2],[260,0,260,2],[261,0,261,2],[262,0,262,2],[263,0,263,2],[264,0,264,2],[288,0,288,2],[277,0,277,2],[278,0,278,2],[279,0,279,2],[280,0,280,2],[281,0,281,2],[282,0,282,2],[271,0,271,2],[272,0,272,2],[273,0,273,2],[274,0,274,2],[275,0,275,2],[276,0,276,2],[287,0,287,2],[283,0,283,2],[284,0,284,2],[285,0,285,2],[286,0,286,2],[244,0,244,2],[245,0,245,2],[246,0,246,2],[235,0,235,2],[236,0,236,2],[237,0,237,2],[238,0,238,2],[239,0,239,2],[240,0,240,2],[241,0,241,2],[242,0,242,2],[243,0,243,2],[229,0,229,2],[230,0,230,2],[231,0,231,2],[232,0,232,2],[233,0,233,2],[234,0,234,2],[223,0,223,2],[224,0,224,2],[225,0,225,2],[226,0,226,2],[227,0,227,2],[228,0,228,2],[217,0,217,2],[218,0,218,2],[219,0,219,2],[220,0,220,2],[221,0,221,2],[222,0,222,2],[211,0,211,2],[212,0,212,2],[213,0,213,2],[214,0,214,2],[215,0,215,2],[216,0,216,2],[207,0,207,2],[208,0,208,2],[209,0,209,2],[210,0,210,2],[199,0,199,2],[200,0,200,2],[201,0,201,2],[202,0,202,2],[203,0,203,2],[204,0,204,2],[193,0,193,2],[195,3,195,8],[197,0,198,2],[197,3,197,4],[197,5,197,6],[197,7,197,8],[197,9,197,10],[205,0,205,2],[206,0,206,2],[187,0,187,2],[188,0,188,2],[189,0,189,2],[191,0,192,2],[191,3,191,4],[191,5,191,6],[176,7,176,8],[176,9,176,10],[178,0,178,2],[179,0,179,2],[185,0,185,2],[186,0,186,2],[191,7,191,8],[191,9,191,10],[180,0,180,2],[181,0,181,2],[182,0,182,2],[183,0,183,2],[184,0,184,2],[172,0,172,2],[173,0,173,2],[174,0,174,2],[176,0,177,2],[176,3,176,4],[176,5,176,6],[166,0,166,2],[167,0,167,2],[168,0,168,2],[169,0,169,2],[170,0,170,2],[171,0,171,2],[160,0,160,2],[161,0,161,2],[162,0,162,2],[163,0,163,2],[164,0,164,2],[165,0,165,2],[154,0,154,2],[155,0,155,2],[156,0,156,2],[157,0,157,2],[158,0,158,2],[159,0,159,2],[148,0,148,2],[149,0,149,2],[150,0,150,2],[151,0,151,2],[152,0,152,2],[153,0,153,2],[142,7,142,8],[142,9,142,10],[144,0,144,2],[145,0,145,2],[146,0,146,2],[147,0,147,2],[138,0,138,2],[139,0,139,2],[140,0,140,2],[142,0,143,2],[142,3,142,4],[142,5,142,6],[132,0,132,2],[133,0,133,2],[134,0,134,2],[135,0,135,2],[136,0,136,2],[137,0,137,2],[126,0,126,2],[127,0,127,2],[128,0,128,2],[129,0,129,2],[130,0,130,2],[131,0,131,2],[120,0,120,2],[121,0,121,2],[122,0,122,2],[123,0,123,2],[124,0,124,2],[125,0,125,2],[114,0,114,2],[115,0,115,2],[116,0,116,2],[117,0,117,2],[118,0,118,2],[119,0,119,2],[108,7,108,8],[108,9,108,10],[110,0,110,2],[112,0,113,2],[112,3,112,4],[112,5,112,6],[112,7,112,8],[112,9,112,10],[104,0,104,2],[105,0,105,2],[106,0,106,2],[108,0,109,2],[108,3,108,4],[108,5,108,6],[98,0,98,2],[99,0,99,2],[100,0,100,2],[101,0,101,2],[102,0,102,2],[103,0,103,2],[92,0,92,2],[93,0,93,2],[94,0,94,2],[95,0,95,2],[96,0,96,2],[97,0,97,2],[86,0,86,2],[87,0,87,2],[88,0,88,2],[89,0,89,2],[90,0,90,2],[91,0,91,2],[80,0,80,2],[81,0,81,2],[82,0,82,2],[83,0,83,2],[84,0,84,2],[85,0,85,2],[74,0,74,2],[75,0,75,2],[76,0,76,2],[77,0,77,2],[78,0,78,2],[79,0,79,2],[68,0,68,2],[69,0,69,2],[70,0,70,2],[71,0,71,2],[72,0,72,2],[73,0,73,2],[62,0,62,2],[63,0,63,2],[64,0,64,2],[65,0,65,2],[66,0,66,2],[67,0,67,2],[60,0,60,2],[61,0,61,2],[44,0,44,2],[46,0,46,2],[49,0,49,2],[51,0,51,2],[53,3,53,8],[55,0,56,2],[55,3,55,4],[55,5,55,6],[55,7,55,8],[47,0,47,2],[48,0,48,2],[45,0,45,2],[50,0,50,2],[59,0,59,2],[13,0,14,2],[13,3,13,4],[13,5,13,6],[13,7,13,8],[13,9,13,10],[15,0,15,2],[16,0,16,2],[17,0,17,2],[18,0,18,2],[38,0,38,2],[39,0,39,2],[40,0,40,2],[41,0,41,2],[42,0,42,2],[43,0,43,2],[21,0,21,2],[22,0,22,2],[24,0,24,2],[25,0,25,2],[23,0,23,2],[28,0,28,2],[11,7,11,9],[1,0,1,10],[2,0,2,10],[3,9,3,10],[4,1,4,10],[5,1,7,10],[55,9,55,10],[57,0,57,2],[58,0,58,2]]}
[]
["PRESUPUESTO - ANEXO 1"]
[{"$f":"'EMPRESA-DATOS GENERALES'!G2","v":"Ayudas para realizar proyectos de I+D. Convocatoria 2025"}]
[{"$f":"CONCATENATE(\"Expediente: \",VALORACION!D2)","v":"Expediente: 0011-1365-2025-000"},null,null,null,null,null,null,null,"Calificación:",{"$f":"PUNTOS!E46","v":0},null,null,null,null,"Desde PUNTOS"]
["Beneficiaria:",{"$f":"IF('EMPRESA-DATOS GENERALES'!G4>0,'EMPRESA-DATOS GENERALES'!G4,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PUNTOS!B79","v":"Calificación"},"Deducción (I+D):","Deducción adicional (1):","Deducción adicional (2):"]
["Proyecto:",{"$f":"IF('PROYECTO-DATOS GENERALES'!B5>0,'PROYECTO-DATOS GENERALES'!B5,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PUNTOS!B80","v":"Sin determinar"},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PUNTOS!B81","v":"Investigación Industrial"},0.4,0.1,0.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PUNTOS!B82","v":"Desarrollo Experimental"},0.4,0.1,0.1]
[null,null,"Presupuesto deducible fiscalmente en el impuesto de sociedades",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PUNTOS!B83","v":"Innovación Tecnológica"},0.15,0,0.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PUNTOS!B84","v":"Innovación no tecnológica"},0,0,0]
["Intensidad de ayuda:",null,{"$f":"VALORACION!P26","v":0},"Deducción (I+D):",null,null,{"$f":"IFERROR(VLOOKUP($J$4,$O$6:$R$12,2,FALSE),0)","v":0},"Deducción adicional (1):",null,null,{"$f":"IFERROR(VLOOKUP($J$4,$O$6:$R$12,3,FALSE),0)","v":0},null,null,null,{"$f":"PUNTOS!B85","v":"Innovación en orgnización"},0,0,0]
[null,null,null,null,null,null,null,"Deducción adicional (2):",null,null,{"$f":"IFERROR(VLOOKUP($J$4,$O$6:$R$12,4,FALSE),0)","v":0},null,null,null,{"$f":"PUNTOS!B86","v":"No es I+D"},0,0,0]
["Tabla  ORIENTATIVA de deducción fiscal en el Impuesto de Sociedades de la Comunidad Foral de Navarra."]
["PRESUPUESTO DEL PROYECTO (€) ",null,null,"Periodo 1",null,"Periodo 2",null,"Periodo 3",null,"Total "]
[null,null,null,"Aceptado","Deducible","Aceptado","Deducible","Aceptado","Deducible","Aceptado","Deducible"]
["AMORTIZACIONES",null,null,{"$f":"E38","v":0},{"$f":"ROUND($G$11*(D16*(1-$C$11)),2)","v":0},{"$f":"G38","v":0},{"$f":"ROUND($G$11*(F16*(1-$C$11)),2)","v":0},{"$f":"I38","v":0},{"$f":"ROUND($G$11*(H16*(1-$C$11)),2)","v":0},{"$f":"K38","v":0},{"$f":"E16+G16+I16","v":0}]
["PERSONAL ",null,null,0,{"$f":"SUM(E18:E19)","v":0},0,{"$f":"SUM(G18:G19)","v":0},{"$f":"I39","v":0},{"$f":"SUM(I18:I19)","v":0},{"$f":"K39","v":0},{"$f":"E17+G17+I17","v":0}]
["Personal dedicado en exclusiva a I+D (1)",null,null,0,{"$f":"ROUND(($G$11+$K$11)*(D18*(1-$C$11)),2)","v":0},0,{"$f":"ROUND(($G$11+$K$11)*(F18*(1-$C$11)),2)","v":0},{"$f":"I40","v":0},{"$f":"ROUND(($G$11+$K$11)*(H18*(1-$C$11)),2)","v":0},{"$f":"K40","v":0},0]
["Otro personal de I+D",null,null,0,{"$f":"ROUND($G$11*(D19*(1-$C$11)),2)","v":0},0,0,{"$f":"I41","v":0},0,{"$f":"K41","v":0},0]
["MATERIALES ",null,null,0,0,0,0,{"$f":"I42","v":0},0,{"$f":"K42","v":0},0]
["COLABORACIONES EXTERNAS ",null,null,0,{"$f":"SUM(E22:E23)","v":0},0,{"$f":"SUM(G22:G23)","v":0},{"$f":"I43","v":0},{"$f":"SUM(I22:I23)","v":0},{"$f":"K43","v":0},0]
["Universidades + CCTT + OPI+ Unidades de I+D+i empresarial (2)",null,null,0,{"$f":"ROUND(($G$11+$K$12)*(D22*(1-$C$11)),2)","v":0},0,{"$f":"ROUND(($G$11+$K$12)*(F22*(1-$C$11)),2)","v":0},{"$f":"I44","v":0},{"$f":"ROUND(($G$11+$K$12)*(H22*(1-$C$11)),2)","v":0},{"$f":"K44","v":0},0]
["Otras colaboraciones (empresas)",null,null,0,0,0,0,{"$f":"I45","v":0},0,{"$f":"K45","v":0},0]
["Desarrolladas fuera de la UE",null,null,0,null,0,null,0,null,0]
["OTROS COSTES",null,null,{"$f":"E47","v":0},{"$f":"E26","v":0},{"$f":"G47","v":0},{"$f":"G26","v":0},{"$f":"I47","v":0},{"$f":"I26","v":0},{"$f":"K47","v":0},0]
["Susceptibles de deducción fiscal",null,null,0,0,0,0,{"$f":"I48","v":0},0,{"$f":"K48","v":0},0]
["No susceptibles de deducción fiscal",null,null,0,null,0,null,{"$f":"I49","v":0},null,{"$f":"K49","v":0}]
["COSTES INDIRECTOS",null,null,0,null,0,null,{"$f":"I50","v":0},null,{"$f":"K50","v":0}]
["INGRESOS DEL PROYECTO"]
["TOTAL",null,null,{"$f":"SUM(D16:D28)","v":0},{"$f":"E16+E17+E20+E21+E25","v":0},0,{"$f":"G16+G17+G20+G21+G25","v":0},0,{"$f":"I16+I17+I20+I21+I25","v":0},0,{"$f":"K16+K17+K20+K21+K25","v":0}]
[]
["El cálculo se realiza de la siguiente manera:\n- De las cantidades aceptadas se detraen las no susceptibles de ayuda y la ayuda a recibir.\n- Se multiplica por el % de deducción, al que se suma la deducción adicional en función del tipo de gasto.\nEn todo caso deberá estar acorde con la legislación fiscal, competencia de Hacienda Foral de Navarra."]
[]
[null,null,null,"Presupuesto total"]
[]
["PRESUPUESTO DEL PROYECTO (€) ",null,null,"Periodo 1",null,"Periodo 2",null,"Periodo 3",null,"Total ",null,"Ded.\nFis."]
[null,null,null,"Solicitado","Aceptado","Solicitado","Aceptado","Solicitado","Aceptado","Solicitado","Aceptado"]
["AMORTIZACIONES",null,null,{"$f":"VALORACION!K6","v":0},{"$f":"VALORACION!L6","v":0},{"$f":"VALORACION!M6","v":0},{"$f":"VALORACION!N6","v":0},{"$f":"VALORACION!O6","v":0},{"$f":"VALORACION!P6","v":0},{"$f":"VALORACION!Q6","v":0},{"$f":"VALORACION!R6","v":0},{"$f":"$G$11","v":0}]
["PERSONAL ",null,null,{"$f":"VALORACION!K7","v":0},{"$f":"VALORACION!L7","v":0},{"$f":"VALORACION!M7","v":0},{"$f":"VALORACION!N7","v":0},{"$f":"VALORACION!O7","v":0},{"$f":"VALORACION!P7","v":0},{"$f":"VALORACION!Q7","v":0},{"$f":"VALORACION!R7","v":0}]
["Personal dedicado en exclusiva a I+D",null,null,{"$f":"VALORACION!K8","v":0},{"$f":"VALORACION!L8","v":0},{"$f":"VALORACION!M8","v":0},{"$f":"VALORACION!N8","v":0},{"$f":"VALORACION!O8","v":0},{"$f":"VALORACION!P8","v":0},{"$f":"VALORACION!Q8","v":0},{"$f":"VALORACION!R8","v":0},{"$f":"$G$11+K11","v":0}]
["Otro personal de I+D",null,null,{"$f":"VALORACION!K9","v":0},{"$f":"VALORACION!L9","v":0},{"$f":"VALORACION!M9","v":0},{"$f":"VALORACION!N9","v":0},{"$f":"VALORACION!O9","v":0},{"$f":"VALORACION!P9","v":0},{"$f":"VALORACION!Q9","v":0},{"$f":"VALORACION!R9","v":0},{"$f":"$G$11","v":0}]
["MATERIALES ",null,null,{"$f":"VALORACION!K10","v":0},{"$f":"VALORACION!L10","v":0},{"$f":"VALORACION!M10","v":0},{"$f":"VALORACION!N10","v":0},{"$f":"VALORACION!O10","v":0},{"$f":"VALORACION!P10","v":0},{"$f":"VALORACION!Q10","v":0},{"$f":"VALORACION!R10","v":0},0]
["COLABORACIONES EXTERNAS ",null,null,{"$f":"VALORACION!K11","v":0},{"$f":"VALORACION!L11","v":0},{"$f":"VALORACION!M11","v":0},{"$f":"VALORACION!N11","v":0},{"$f":"VALORACION!O11","v":0},{"$f":"VALORACION!P11","v":0},{"$f":"VALORACION!Q11","v":0},{"$f":"VALORACION!R11","v":0}]
["Universidades + CCTT + OPI+ Unidades de I+D+i empresarial",null,null,{"$f":"VALORACION!K12","v":0},{"$f":"VALORACION!L12","v":0},{"$f":"VALORACION!M12","v":0},{"$f":"VALORACION!N12","v":0},{"$f":"VALORACION!O12","v":0},{"$f":"VALORACION!P12","v":0},{"$f":"VALORACION!Q12","v":0},{"$f":"VALORACION!R12","v":0},{"$f":"$G$11+K12","v":0}]
["Otras colaboraciones (empresas)",null,null,{"$f":"VALORACION!K13","v":0},{"$f":"VALORACION!L13","v":0},{"$f":"VALORACION!M13","v":0},{"$f":"VALORACION!N13","v":0},{"$f":"VALORACION!O13","v":0},{"$f":"VALORACION!P13","v":0},{"$f":"VALORACION!Q13","v":0},{"$f":"VALORACION!R13","v":0},0]
["Desarrolladas fuera de la UE"]
["OTROS COSTES",null,null,{"$f":"VALORACION!K15","v":0},{"$f":"VALORACION!L15","v":0},{"$f":"VALORACION!M15","v":0},{"$f":"VALORACION!N15","v":0},{"$f":"VALORACION!O15","v":0},{"$f":"VALORACION!P15","v":0},{"$f":"VALORACION!Q15","v":0},{"$f":"VALORACION!R15","v":0}]
["Susceptibles de deducción fiscal",null,null,{"$f":"VALORACION!K16","v":0},{"$f":"VALORACION!L16","v":0},{"$f":"VALORACION!M16","v":0},{"$f":"VALORACION!N16","v":0},{"$f":"VALORACION!O16","v":0},{"$f":"VALORACION!P16","v":0},{"$f":"VALORACION!Q16","v":0},{"$f":"VALORACION!R16","v":0},0]
["No susceptibles de deducción fiscal",null,null,{"$f":"VALORACION!K17","v":0},{"$f":"VALORACION!L17","v":0},{"$f":"VALORACION!M17","v":0},{"$f":"VALORACION!N17","v":0},{"$f":"VALORACION!O17","v":0},{"$f":"VALORACION!P17","v":0},{"$f":"VALORACION!Q17","v":0},{"$f":"VALORACION!R17","v":0}]
["COSTES INDIRECTOS",null,null,{"$f":"VALORACION!K18","v":0},{"$f":"VALORACION!L18","v":0},{"$f":"VALORACION!M18","v":0},{"$f":"VALORACION!N18","v":0},{"$f":"VALORACION!O18","v":0},{"$f":"VALORACION!P18","v":0},{"$f":"VALORACION!Q18","v":0},{"$f":"VALORACION!R18","v":0}]
["INGRESOS DEL PROYECTO",null,null,{"$f":"VALORACION!K19","v":0},{"$f":"VALORACION!L19","v":0},{"$f":"VALORACION!M19","v":0},{"$f":"VALORACION!N19","v":0},{"$f":"VALORACION!O19","v":0},{"$f":"VALORACION!P19","v":0},{"$f":"VALORACION!Q19","v":0},{"$f":"VALORACION!R19","v":0}]
["TOTAL",null,null,{"$f":"VALORACION!K20","v":0},{"$f":"VALORACION!L20","v":0},{"$f":"VALORACION!M20","v":0},{"$f":"VALORACION!N20","v":0},{"$f":"VALORACION!O20","v":0},{"$f":"VALORACION!P20","v":0},{"$f":"VALORACION!Q20","v":0},{"$f":"VALORACION!R20","v":0}]
[]
[null,null,null,"Desglose"]
[]
["AMORTIZACIONES",null,null,"Periodo 1",null,"Periodo 2",null,"Periodo 3",null,"Total ",null,"Ded.\nFis."]
[null,null,null,"Solicitado","Aceptado","Solicitado","Aceptado","Solicitado","Aceptado","Solicitado","Aceptado"]
[{"$f":"VALORACION!A73","v":0},null,null,{"$f":"VALORACION!I73","v":0},{"$f":"VALORACION!J73","v":0},{"$f":"VALORACION!M73","v":0},{"$f":"VALORACION!N73","v":0},{"$f":"VALORACION!Q73","v":0},{"$f":"VALORACION!R73","v":0},{"$f":"VALORACION!S73","v":0},{"$f":"VALORACION!T73","v":0},{"$f":"$G$11","v":0},null,{"$f":"IF(A58=0,\"Ocultar fila\",\"\")","v":"Ocultar fila"}]
[{"$f":"VALORACION!A74","v":0},null,null,{"$f":"VALORACION!I74","v":0},{"$f":"VALORACION!J74","v":0},{"$f":"VALORACION!M74","v":0},{"$f":"VALORACION!N74","v":0},{"$f":"VALORACION!Q74","v":0},{"$f":"VALORACION!R74","v":0},{"$f":"VALORACION!S74","v":0},{"$f":"VALORACION!T74","v":0},{"$f":"$G$11","v":0},null,{"$f":"IF(A59=0,\"Ocultar fila\",\"\")","v":"Ocultar fila"}]
[{"$f":"VALORACION!A75","v":0},null,null,{"$f":"VALORACION!I75","v":0},{"$f":"VALORACION!J75","v":0},{"$f":"VALORACION!M75","v":0},{"$f":"VALORACION!N75","v":0},{"$f":"VALORACION!Q75","v":0},{"$f":"VALORACION!R75","v":0},{"$f":"VALORACION!S75","v":0},{"$f":"VALORACION!T75","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A76","v":0},null,null,{"$f":"VALORACION!I76","v":0},{"$f":"VALORACION!J76","v":0},{"$f":"VALORACION!M76","v":0},{"$f":"VALORACION!N76","v":0},{"$f":"VALORACION!Q76","v":0},{"$f":"VALORACION!R76","v":0},{"$f":"VALORACION!S76","v":0},{"$f":"VALORACION!T76","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A77","v":0},null,null,{"$f":"VALORACION!I77","v":0},{"$f":"VALORACION!J77","v":0},{"$f":"VALORACION!M77","v":0},{"$f":"VALORACION!N77","v":0},{"$f":"VALORACION!Q77","v":0},{"$f":"VALORACION!R77","v":0},{"$f":"VALORACION!S77","v":0},{"$f":"VALORACION!T77","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A78","v":0},null,null,{"$f":"VALORACION!I78","v":0},{"$f":"VALORACION!J78","v":0},{"$f":"VALORACION!M78","v":0},{"$f":"VALORACION!N78","v":0},{"$f":"VALORACION!Q78","v":0},{"$f":"VALORACION!R78","v":0},{"$f":"VALORACION!S78","v":0},{"$f":"VALORACION!T78","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A79","v":0},null,null,{"$f":"VALORACION!I79","v":0},{"$f":"VALORACION!J79","v":0},{"$f":"VALORACION!M79","v":0},{"$f":"VALORACION!N79","v":0},{"$f":"VALORACION!Q79","v":0},{"$f":"VALORACION!R79","v":0},{"$f":"VALORACION!S79","v":0},{"$f":"VALORACION!T79","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A80","v":0},null,null,{"$f":"VALORACION!I80","v":0},{"$f":"VALORACION!J80","v":0},{"$f":"VALORACION!M80","v":0},{"$f":"VALORACION!N80","v":0},{"$f":"VALORACION!Q80","v":0},{"$f":"VALORACION!R80","v":0},{"$f":"VALORACION!S80","v":0},{"$f":"VALORACION!T80","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A81","v":0},null,null,{"$f":"VALORACION!I81","v":0},{"$f":"VALORACION!J81","v":0},{"$f":"VALORACION!M81","v":0},{"$f":"VALORACION!N81","v":0},{"$f":"VALORACION!Q81","v":0},{"$f":"VALORACION!R81","v":0},{"$f":"VALORACION!S81","v":0},{"$f":"VALORACION!T81","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A82","v":0},null,null,{"$f":"VALORACION!I82","v":0},{"$f":"VALORACION!J82","v":0},{"$f":"VALORACION!M82","v":0},{"$f":"VALORACION!N82","v":0},{"$f":"VALORACION!Q82","v":0},{"$f":"VALORACION!R82","v":0},{"$f":"VALORACION!S82","v":0},{"$f":"VALORACION!T82","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A83","v":0},null,null,{"$f":"VALORACION!I83","v":0},{"$f":"VALORACION!J83","v":0},{"$f":"VALORACION!M83","v":0},{"$f":"VALORACION!N83","v":0},{"$f":"VALORACION!Q83","v":0},{"$f":"VALORACION!R83","v":0},{"$f":"VALORACION!S83","v":0},{"$f":"VALORACION!T83","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A84","v":0},null,null,{"$f":"VALORACION!I84","v":0},{"$f":"VALORACION!J84","v":0},{"$f":"VALORACION!M84","v":0},{"$f":"VALORACION!N84","v":0},{"$f":"VALORACION!Q84","v":0},{"$f":"VALORACION!R84","v":0},{"$f":"VALORACION!S84","v":0},{"$f":"VALORACION!T84","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A85","v":0},null,null,{"$f":"VALORACION!I85","v":0},{"$f":"VALORACION!J85","v":0},{"$f":"VALORACION!M85","v":0},{"$f":"VALORACION!N85","v":0},{"$f":"VALORACION!Q85","v":0},{"$f":"VALORACION!R85","v":0},{"$f":"VALORACION!S85","v":0},{"$f":"VALORACION!T85","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A86","v":0},null,null,{"$f":"VALORACION!I86","v":0},{"$f":"VALORACION!J86","v":0},{"$f":"VALORACION!M86","v":0},{"$f":"VALORACION!N86","v":0},{"$f":"VALORACION!Q86","v":0},{"$f":"VALORACION!R86","v":0},{"$f":"VALORACION!S86","v":0},{"$f":"VALORACION!T86","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A87","v":0},null,null,{"$f":"VALORACION!I87","v":0},{"$f":"VALORACION!J87","v":0},{"$f":"VALORACION!M87","v":0},{"$f":"VALORACION!N87","v":0},{"$f":"VALORACION!Q87","v":0},{"$f":"VALORACION!R87","v":0},{"$f":"VALORACION!S87","v":0},{"$f":"VALORACION!T87","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A88","v":0},null,null,{"$f":"VALORACION!I88","v":0},{"$f":"VALORACION!J88","v":0},{"$f":"VALORACION!M88","v":0},{"$f":"VALORACION!N88","v":0},{"$f":"VALORACION!Q88","v":0},{"$f":"VALORACION!R88","v":0},{"$f":"VALORACION!S88","v":0},{"$f":"VALORACION!T88","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A89","v":0},null,null,{"$f":"VALORACION!I89","v":0},{"$f":"VALORACION!J89","v":0},{"$f":"VALORACION!M89","v":0},{"$f":"VALORACION!N89","v":0},{"$f":"VALORACION!Q89","v":0},{"$f":"VALORACION!R89","v":0},{"$f":"VALORACION!S89","v":0},{"$f":"VALORACION!T89","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A90","v":0},null,null,{"$f":"VALORACION!I90","v":0},{"$f":"VALORACION!J90","v":0},{"$f":"VALORACION!M90","v":0},{"$f":"VALORACION!N90","v":0},{"$f":"VALORACION!Q90","v":0},{"$f":"VALORACION!R90","v":0},{"$f":"VALORACION!S90","v":0},{"$f":"VALORACION!T90","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A91","v":0},null,null,{"$f":"VALORACION!I91","v":0},{"$f":"VALORACION!J91","v":0},{"$f":"VALORACION!M91","v":0},{"$f":"VALORACION!N91","v":0},{"$f":"VALORACION!Q91","v":0},{"$f":"VALORACION!R91","v":0},{"$f":"VALORACION!S91","v":0},{"$f":"VALORACION!T91","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A92","v":0},null,null,{"$f":"VALORACION!I92","v":0},{"$f":"VALORACION!J92","v":0},{"$f":"VALORACION!M92","v":0},{"$f":"VALORACION!N92","v":0},{"$f":"VALORACION!Q92","v":0},{"$f":"VALORACION!R92","v":0},{"$f":"VALORACION!S92","v":0},{"$f":"VALORACION!T92","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A93","v":0},null,null,{"$f":"VALORACION!I93","v":0},{"$f":"VALORACION!J93","v":0},{"$f":"VALORACION!M93","v":0},{"$f":"VALORACION!N93","v":0},{"$f":"VALORACION!Q93","v":0},{"$f":"VALORACION!R93","v":0},{"$f":"VALORACION!S93","v":0},{"$f":"VALORACION!T93","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A94","v":0},null,null,{"$f":"VALORACION!I94","v":0},{"$f":"VALORACION!J94","v":0},{"$f":"VALORACION!M94","v":0},{"$f":"VALORACION!N94","v":0},{"$f":"VALORACION!Q94","v":0},{"$f":"VALORACION!R94","v":0},{"$f":"VALORACION!S94","v":0},{"$f":"VALORACION!T94","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A95","v":0},null,null,{"$f":"VALORACION!I95","v":0},{"$f":"VALORACION!J95","v":0},{"$f":"VALORACION!M95","v":0},{"$f":"VALORACION!N95","v":0},{"$f":"VALORACION!Q95","v":0},{"$f":"VALORACION!R95","v":0},{"$f":"VALORACION!S95","v":0},{"$f":"VALORACION!T95","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A96","v":0},null,null,{"$f":"VALORACION!I96","v":0},{"$f":"VALORACION!J96","v":0},{"$f":"VALORACION!M96","v":0},{"$f":"VALORACION!N96","v":0},{"$f":"VALORACION!Q96","v":0},{"$f":"VALORACION!R96","v":0},{"$f":"VALORACION!S96","v":0},{"$f":"VALORACION!T96","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A97","v":0},null,null,{"$f":"VALORACION!I97","v":0},{"$f":"VALORACION!J97","v":0},{"$f":"VALORACION!M97","v":0},{"$f":"VALORACION!N97","v":0},{"$f":"VALORACION!Q97","v":0},{"$f":"VALORACION!R97","v":0},{"$f":"VALORACION!S97","v":0},{"$f":"VALORACION!T97","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A99","v":0},null,null,{"$f":"VALORACION!I99","v":0},{"$f":"VALORACION!J99","v":0},{"$f":"VALORACION!M99","v":0},{"$f":"VALORACION!N99","v":0},{"$f":"VALORACION!Q99","v":0},{"$f":"VALORACION!R99","v":0},{"$f":"VALORACION!S99","v":0},{"$f":"VALORACION!T99","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A100","v":0},null,null,{"$f":"VALORACION!I100","v":0},{"$f":"VALORACION!J100","v":0},{"$f":"VALORACION!M100","v":0},{"$f":"VALORACION!N100","v":0},{"$f":"VALORACION!Q100","v":0},{"$f":"VALORACION!R100","v":0},{"$f":"VALORACION!S100","v":0},{"$f":"VALORACION!T100","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A101","v":0},null,null,{"$f":"VALORACION!I101","v":0},{"$f":"VALORACION!J101","v":0},{"$f":"VALORACION!M101","v":0},{"$f":"VALORACION!N101","v":0},{"$f":"VALORACION!Q101","v":0},{"$f":"VALORACION!R101","v":0},{"$f":"VALORACION!S101","v":0},{"$f":"VALORACION!T101","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A102","v":0},null,null,{"$f":"VALORACION!I102","v":0},{"$f":"VALORACION!J102","v":0},{"$f":"VALORACION!M102","v":0},{"$f":"VALORACION!N102","v":0},{"$f":"VALORACION!Q102","v":0},{"$f":"VALORACION!R102","v":0},{"$f":"VALORACION!S102","v":0},{"$f":"VALORACION!T102","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A103","v":0},null,null,{"$f":"VALORACION!I103","v":0},{"$f":"VALORACION!J103","v":0},{"$f":"VALORACION!M103","v":0},{"$f":"VALORACION!N103","v":0},{"$f":"VALORACION!Q103","v":0},{"$f":"VALORACION!R103","v":0},{"$f":"VALORACION!S103","v":0},{"$f":"VALORACION!T103","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A104","v":0},null,null,{"$f":"VALORACION!I104","v":0},{"$f":"VALORACION!J104","v":0},{"$f":"VALORACION!M104","v":0},{"$f":"VALORACION!N104","v":0},{"$f":"VALORACION!Q104","v":0},{"$f":"VALORACION!R104","v":0},{"$f":"VALORACION!S104","v":0},{"$f":"VALORACION!T104","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A105","v":0},null,null,{"$f":"VALORACION!I105","v":0},{"$f":"VALORACION!J105","v":0},{"$f":"VALORACION!M105","v":0},{"$f":"VALORACION!N105","v":0},{"$f":"VALORACION!Q105","v":0},{"$f":"VALORACION!R105","v":0},{"$f":"VALORACION!S105","v":0},{"$f":"VALORACION!T105","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A106","v":0},null,null,{"$f":"VALORACION!I106","v":0},{"$f":"VALORACION!J106","v":0},{"$f":"VALORACION!M106","v":0},{"$f":"VALORACION!N106","v":0},{"$f":"VALORACION!Q106","v":0},{"$f":"VALORACION!R106","v":0},{"$f":"VALORACION!S106","v":0},{"$f":"VALORACION!T106","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A107","v":0},null,null,{"$f":"VALORACION!I107","v":0},{"$f":"VALORACION!J107","v":0},{"$f":"VALORACION!M107","v":0},{"$f":"VALORACION!N107","v":0},{"$f":"VALORACION!Q107","v":0},{"$f":"VALORACION!R107","v":0},{"$f":"VALORACION!S107","v":0},{"$f":"VALORACION!T107","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A108","v":0},null,null,{"$f":"VALORACION!I108","v":0},{"$f":"VALORACION!J108","v":0},{"$f":"VALORACION!M108","v":0},{"$f":"VALORACION!N108","v":0},{"$f":"VALORACION!Q108","v":0},{"$f":"VALORACION!R108","v":0},{"$f":"VALORACION!S108","v":0},{"$f":"VALORACION!T108","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A109","v":0},null,null,{"$f":"VALORACION!I109","v":0},{"$f":"VALORACION!J109","v":0},{"$f":"VALORACION!M109","v":0},{"$f":"VALORACION!N109","v":0},{"$f":"VALORACION!Q109","v":0},{"$f":"VALORACION!R109","v":0},{"$f":"VALORACION!S109","v":0},{"$f":"VALORACION!T109","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A110","v":0},null,null,{"$f":"VALORACION!I110","v":0},{"$f":"VALORACION!J110","v":0},{"$f":"VALORACION!M110","v":0},{"$f":"VALORACION!N110","v":0},{"$f":"VALORACION!Q110","v":0},{"$f":"VALORACION!R110","v":0},{"$f":"VALORACION!S110","v":0},{"$f":"VALORACION!T110","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A111","v":0},null,null,{"$f":"VALORACION!I111","v":0},{"$f":"VALORACION!J111","v":0},{"$f":"VALORACION!M111","v":0},{"$f":"VALORACION!N111","v":0},{"$f":"VALORACION!Q111","v":0},{"$f":"VALORACION!R111","v":0},{"$f":"VALORACION!S111","v":0},{"$f":"VALORACION!T111","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A112","v":0},null,null,{"$f":"VALORACION!I112","v":0},{"$f":"VALORACION!J112","v":0},{"$f":"VALORACION!M112","v":0},{"$f":"VALORACION!N112","v":0},{"$f":"VALORACION!Q112","v":0},{"$f":"VALORACION!R112","v":0},{"$f":"VALORACION!S112","v":0},{"$f":"VALORACION!T112","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A113","v":0},null,null,{"$f":"VALORACION!I113","v":0},{"$f":"VALORACION!J113","v":0},{"$f":"VALORACION!M113","v":0},{"$f":"VALORACION!N113","v":0},{"$f":"VALORACION!Q113","v":0},{"$f":"VALORACION!R113","v":0},{"$f":"VALORACION!S113","v":0},{"$f":"VALORACION!T113","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A114","v":0},null,null,{"$f":"VALORACION!I114","v":0},{"$f":"VALORACION!J114","v":0},{"$f":"VALORACION!M114","v":0},{"$f":"VALORACION!N114","v":0},{"$f":"VALORACION!Q114","v":0},{"$f":"VALORACION!R114","v":0},{"$f":"VALORACION!S114","v":0},{"$f":"VALORACION!T114","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A115","v":0},null,null,{"$f":"VALORACION!I115","v":0},{"$f":"VALORACION!J115","v":0},{"$f":"VALORACION!M115","v":0},{"$f":"VALORACION!N115","v":0},{"$f":"VALORACION!Q115","v":0},{"$f":"VALORACION!R115","v":0},{"$f":"VALORACION!S115","v":0},{"$f":"VALORACION!T115","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A116","v":0},null,null,{"$f":"VALORACION!I116","v":0},{"$f":"VALORACION!J116","v":0},{"$f":"VALORACION!M116","v":0},{"$f":"VALORACION!N116","v":0},{"$f":"VALORACION!Q116","v":0},{"$f":"VALORACION!R116","v":0},{"$f":"VALORACION!S116","v":0},{"$f":"VALORACION!T116","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A117","v":0},null,null,{"$f":"VALORACION!I117","v":0},{"$f":"VALORACION!J117","v":0},{"$f":"VALORACION!M117","v":0},{"$f":"VALORACION!N117","v":0},{"$f":"VALORACION!Q117","v":0},{"$f":"VALORACION!R117","v":0},{"$f":"VALORACION!S117","v":0},{"$f":"VALORACION!T117","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A118","v":0},null,null,{"$f":"VALORACION!I118","v":0},{"$f":"VALORACION!J118","v":0},{"$f":"VALORACION!M118","v":0},{"$f":"VALORACION!N118","v":0},{"$f":"VALORACION!Q118","v":0},{"$f":"VALORACION!R118","v":0},{"$f":"VALORACION!S118","v":0},{"$f":"VALORACION!T118","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A119","v":0},null,null,{"$f":"VALORACION!I119","v":0},{"$f":"VALORACION!J119","v":0},{"$f":"VALORACION!M119","v":0},{"$f":"VALORACION!N119","v":0},{"$f":"VALORACION!Q119","v":0},{"$f":"VALORACION!R119","v":0},{"$f":"VALORACION!S119","v":0},{"$f":"VALORACION!T119","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A120","v":0},null,null,{"$f":"VALORACION!I120","v":0},{"$f":"VALORACION!J120","v":0},{"$f":"VALORACION!M120","v":0},{"$f":"VALORACION!N120","v":0},{"$f":"VALORACION!Q120","v":0},{"$f":"VALORACION!R120","v":0},{"$f":"VALORACION!S120","v":0},{"$f":"VALORACION!T120","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A121","v":0},null,null,{"$f":"VALORACION!I121","v":0},{"$f":"VALORACION!J121","v":0},{"$f":"VALORACION!M121","v":0},{"$f":"VALORACION!N121","v":0},{"$f":"VALORACION!Q121","v":0},{"$f":"VALORACION!R121","v":0},{"$f":"VALORACION!S121","v":0},{"$f":"VALORACION!T121","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A122","v":0},null,null,{"$f":"VALORACION!I122","v":0},{"$f":"VALORACION!J122","v":0},{"$f":"VALORACION!M122","v":0},{"$f":"VALORACION!N122","v":0},{"$f":"VALORACION!Q122","v":0},{"$f":"VALORACION!R122","v":0},{"$f":"VALORACION!S122","v":0},{"$f":"VALORACION!T122","v":0},0,null,"Ocultar fila"]
["TOTAL",null,null,{"$f":"VALORACION!I123","v":0},{"$f":"VALORACION!J123","v":0},{"$f":"VALORACION!M123","v":0},{"$f":"VALORACION!N123","v":0},{"$f":"VALORACION!Q123","v":0},{"$f":"VALORACION!R123","v":0},{"$f":"VALORACION!S123","v":0},{"$f":"VALORACION!T123","v":0},0]
[]
["PERSONAL",null,null,"Periodo 1",null,"Periodo 2",null,"Periodo 3",null,"Total "]
[null,null,null,"Solicitado","Aceptado","Solicitado","Aceptado","Solicitado","Aceptado","Solicitado","Aceptado"]
["TOTAL",null,null,{"$f":"D39","v":0},0,0,0,0,0,0,0]
[]
["MATERIALES",null,null,"Periodo 1",null,"Periodo 2",null,"Periodo 3",null,"Total ",null,"Ded.\nFis."]
[null,null,null,"Solicitado","Aceptado","Solicitado","Aceptado","Solicitado","Aceptado","Solicitado","Aceptado"]
[{"$f":"VALORACION!A261","v":0},null,null,{"$f":"VALORACION!E261","v":0},{"$f":"VALORACION!F261","v":0},{"$f":"VALORACION!G261","v":0},{"$f":"VALORACION!H261","v":0},{"$f":"VALORACION!I261","v":0},{"$f":"VALORACION!J261","v":0},{"$f":"VALORACION!K261","v":0},{"$f":"VALORACION!L261","v":0},{"$f":"$G$11","v":0},null,{"$f":"IF(A115=0,\"Ocultar fila\",\"\")","v":"Ocultar fila"}]
[{"$f":"VALORACION!A262","v":0},null,null,{"$f":"VALORACION!E262","v":0},{"$f":"VALORACION!F262","v":0},{"$f":"VALORACION!G262","v":0},{"$f":"VALORACION!H262","v":0},{"$f":"VALORACION!I262","v":0},{"$f":"VALORACION!J262","v":0},{"$f":"VALORACION!K262","v":0},{"$f":"VALORACION!L262","v":0},{"$f":"$G$11","v":0},null,"Ocultar fila"]
[{"$f":"VALORACION!A263","v":0},null,null,{"$f":"VALORACION!E263","v":0},{"$f":"VALORACION!F263","v":0},{"$f":"VALORACION!G263","v":0},{"$f":"VALORACION!H263","v":0},{"$f":"VALORACION!I263","v":0},{"$f":"VALORACION!J263","v":0},{"$f":"VALORACION!K263","v":0},{"$f":"VALORACION!L263","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A264","v":0},null,null,{"$f":"VALORACION!E264","v":0},{"$f":"VALORACION!F264","v":0},{"$f":"VALORACION!G264","v":0},{"$f":"VALORACION!H264","v":0},{"$f":"VALORACION!I264","v":0},{"$f":"VALORACION!J264","v":0},{"$f":"VALORACION!K264","v":0},{"$f":"VALORACION!L264","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A265","v":0},null,null,{"$f":"VALORACION!E265","v":0},{"$f":"VALORACION!F265","v":0},{"$f":"VALORACION!G265","v":0},{"$f":"VALORACION!H265","v":0},{"$f":"VALORACION!I265","v":0},{"$f":"VALORACION!J265","v":0},{"$f":"VALORACION!K265","v":0},{"$f":"VALORACION!L265","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A266","v":0},null,null,{"$f":"VALORACION!E266","v":0},{"$f":"VALORACION!F266","v":0},{"$f":"VALORACION!G266","v":0},{"$f":"VALORACION!H266","v":0},{"$f":"VALORACION!I266","v":0},{"$f":"VALORACION!J266","v":0},{"$f":"VALORACION!K266","v":0},{"$f":"VALORACION!L266","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A267","v":0},null,null,{"$f":"VALORACION!E267","v":0},{"$f":"VALORACION!F267","v":0},{"$f":"VALORACION!G267","v":0},{"$f":"VALORACION!H267","v":0},{"$f":"VALORACION!I267","v":0},{"$f":"VALORACION!J267","v":0},{"$f":"VALORACION!K267","v":0},{"$f":"VALORACION!L267","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A268","v":0},null,null,{"$f":"VALORACION!E268","v":0},{"$f":"VALORACION!F268","v":0},{"$f":"VALORACION!G268","v":0},{"$f":"VALORACION!H268","v":0},{"$f":"VALORACION!I268","v":0},{"$f":"VALORACION!J268","v":0},{"$f":"VALORACION!K268","v":0},{"$f":"VALORACION!L268","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A269","v":0},null,null,{"$f":"VALORACION!E269","v":0},{"$f":"VALORACION!F269","v":0},{"$f":"VALORACION!G269","v":0},{"$f":"VALORACION!H269","v":0},{"$f":"VALORACION!I269","v":0},{"$f":"VALORACION!J269","v":0},{"$f":"VALORACION!K269","v":0},{"$f":"VALORACION!L269","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A270","v":0},null,null,{"$f":"VALORACION!E270","v":0},{"$f":"VALORACION!F270","v":0},{"$f":"VALORACION!G270","v":0},{"$f":"VALORACION!H270","v":0},{"$f":"VALORACION!I270","v":0},{"$f":"VALORACION!J270","v":0},{"$f":"VALORACION!K270","v":0},{"$f":"VALORACION!L270","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A271","v":0},null,null,{"$f":"VALORACION!E271","v":0},{"$f":"VALORACION!F271","v":0},{"$f":"VALORACION!G271","v":0},{"$f":"VALORACION!H271","v":0},{"$f":"VALORACION!I271","v":0},{"$f":"VALORACION!J271","v":0},{"$f":"VALORACION!K271","v":0},{"$f":"VALORACION!L271","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A272","v":0},null,null,{"$f":"VALORACION!E272","v":0},{"$f":"VALORACION!F272","v":0},{"$f":"VALORACION!G272","v":0},{"$f":"VALORACION!H272","v":0},{"$f":"VALORACION!I272","v":0},{"$f":"VALORACION!J272","v":0},{"$f":"VALORACION!K272","v":0},{"$f":"VALORACION!L272","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A273","v":0},null,null,{"$f":"VALORACION!E273","v":0},{"$f":"VALORACION!F273","v":0},{"$f":"VALORACION!G273","v":0},{"$f":"VALORACION!H273","v":0},{"$f":"VALORACION!I273","v":0},{"$f":"VALORACION!J273","v":0},{"$f":"VALORACION!K273","v":0},{"$f":"VALORACION!L273","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A274","v":0},null,null,{"$f":"VALORACION!E274","v":0},{"$f":"VALORACION!F274","v":0},{"$f":"VALORACION!G274","v":0},{"$f":"VALORACION!H274","v":0},{"$f":"VALORACION!I274","v":0},{"$f":"VALORACION!J274","v":0},{"$f":"VALORACION!K274","v":0},{"$f":"VALORACION!L274","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A275","v":0},null,null,{"$f":"VALORACION!E275","v":0},{"$f":"VALORACION!F275","v":0},{"$f":"VALORACION!G275","v":0},{"$f":"VALORACION!H275","v":0},{"$f":"VALORACION!I275","v":0},{"$f":"VALORACION!J275","v":0},{"$f":"VALORACION!K275","v":0},{"$f":"VALORACION!L275","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A276","v":0},null,null,{"$f":"VALORACION!E276","v":0},{"$f":"VALORACION!F276","v":0},{"$f":"VALORACION!G276","v":0},{"$f":"VALORACION!H276","v":0},{"$f":"VALORACION!I276","v":0},{"$f":"VALORACION!J276","v":0},{"$f":"VALORACION!K276","v":0},{"$f":"VALORACION!L276","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A277","v":0},null,null,{"$f":"VALORACION!E277","v":0},{"$f":"VALORACION!F277","v":0},{"$f":"VALORACION!G277","v":0},{"$f":"VALORACION!H277","v":0},{"$f":"VALORACION!I277","v":0},{"$f":"VALORACION!J277","v":0},{"$f":"VALORACION!K277","v":0},{"$f":"VALORACION!L277","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A278","v":0},null,null,{"$f":"VALORACION!E278","v":0},{"$f":"VALORACION!F278","v":0},{"$f":"VALORACION!G278","v":0},{"$f":"VALORACION!H278","v":0},{"$f":"VALORACION!I278","v":0},{"$f":"VALORACION!J278","v":0},{"$f":"VALORACION!K278","v":0},{"$f":"VALORACION!L278","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A279","v":0},null,null,{"$f":"VALORACION!E279","v":0},{"$f":"VALORACION!F279","v":0},{"$f":"VALORACION!G279","v":0},{"$f":"VALORACION!H279","v":0},{"$f":"VALORACION!I279","v":0},{"$f":"VALORACION!J279","v":0},{"$f":"VALORACION!K279","v":0},{"$f":"VALORACION!L279","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A280","v":0},null,null,{"$f":"VALORACION!E280","v":0},{"$f":"VALORACION!F280","v":0},{"$f":"VALORACION!G280","v":0},{"$f":"VALORACION!H280","v":0},{"$f":"VALORACION!I280","v":0},{"$f":"VALORACION!J280","v":0},{"$f":"VALORACION!K280","v":0},{"$f":"VALORACION!L280","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A281","v":0},null,null,{"$f":"VALORACION!E281","v":0},{"$f":"VALORACION!F281","v":0},{"$f":"VALORACION!G281","v":0},{"$f":"VALORACION!H281","v":0},{"$f":"VALORACION!I281","v":0},{"$f":"VALORACION!J281","v":0},{"$f":"VALORACION!K281","v":0},{"$f":"VALORACION!L281","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A282","v":0},null,null,{"$f":"VALORACION!E282","v":0},{"$f":"VALORACION!F282","v":0},{"$f":"VALORACION!G282","v":0},{"$f":"VALORACION!H282","v":0},{"$f":"VALORACION!I282","v":0},{"$f":"VALORACION!J282","v":0},{"$f":"VALORACION!K282","v":0},{"$f":"VALORACION!L282","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A283","v":0},null,null,{"$f":"VALORACION!E283","v":0},{"$f":"VALORACION!F283","v":0},{"$f":"VALORACION!G283","v":0},{"$f":"VALORACION!H283","v":0},{"$f":"VALORACION!I283","v":0},{"$f":"VALORACION!J283","v":0},{"$f":"VALORACION!K283","v":0},{"$f":"VALORACION!L283","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A284","v":0},null,null,{"$f":"VALORACION!E284","v":0},{"$f":"VALORACION!F284","v":0},{"$f":"VALORACION!G284","v":0},{"$f":"VALORACION!H284","v":0},{"$f":"VALORACION!I284","v":0},{"$f":"VALORACION!J284","v":0},{"$f":"VALORACION!K284","v":0},{"$f":"VALORACION!L284","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A285","v":0},null,null,{"$f":"VALORACION!E285","v":0},{"$f":"VALORACION!F285","v":0},{"$f":"VALORACION!G285","v":0},{"$f":"VALORACION!H285","v":0},{"$f":"VALORACION!I285","v":0},{"$f":"VALORACION!J285","v":0},{"$f":"VALORACION!K285","v":0},{"$f":"VALORACION!L285","v":0},0,null,"Ocultar fila"]
[{"$f":"VALORACION!A286","v":0},null,null,{"$f":"VALORACION!E286","v":0},{"$f":"VALORACION!F286","v":0},{"$f":"VALORACION!G286","v":0},{"$f":"VALORACION!H286","v":0},{"$f":"VALORACION!I286","v":0},{"$f":"VALORACION!J286","v":0},{"$f":"VALORACION!K286","v":0},{"$f":"VALORACION!L286","v":0},0,null,"Ocultar fila"]
["TOTAL",null,null,{"$f":"VALORACION!E287","v":0},{"$f":"VALORACION!F287","v":0},{"$f":"VALORACION!G287","v":0},{"$f":"VALORACION!H287","v":0},{"$f":"VALORACION!I287","v":0},{"$f":"VALORACION!J287","v":0},{"$f":"VALORACION!K287","v":0},{"$f":"VALORACION!L287","v":0},0]
[]
["COLABORACIONES",null,null,"Periodo 1",null,"Periodo 2",null,"Periodo 3",null,"Total ",null,"Ded.\nFis."]
[null,null,null,"Solicitado","Aceptado","Solicitado","Aceptado","Solicitado","Aceptado","Solicitado","Aceptado",null,null,null,null,"Tipo de colaborador","Desarrollo en la UE"]
[{"$f":"VALORACION!A307","v":0},null,null,{"$f":"VALORACION!H307","v":0},{"$f":"VALORACION!I307","v":0},{"$f":"VALORACION!J307","v":0},{"$f":"VALORACION!K307","v":0},{"$f":"VALORACION!L307","v":0},{"$f":"VALORACION!M307","v":0},{"$f":"VALORACION!N307","v":0},{"$f":"VALORACION!O307","v":0},{"$f":"IF($Q145=$S$154,\"\",IF(OR($P145=$S$147,$P145=$S$148,$P145=$S$149,$P145=$S$150),$G$11+$K$11,$G$11))","v":0},null,{"$f":"IF(A145=0,\"Ocultar fila\",\"\")","v":"Ocultar fila"},null,{"$f":"VALORACION!F307","v":0},{"$f":"VALORACION!G307","v":0},null,{"$f":"VALORACION!Q340","v":"Tipo de colaborador (empresa, CT, Universidad o ICTS)"}]
[{"$f":"VALORACION!A308","v":0},null,null,{"$f":"VALORACION!H308","v":0},{"$f":"VALORACION!I308","v":0},{"$f":"VALORACION!J308","v":0},{"$f":"VALORACION!K308","v":0},{"$f":"VALORACION!L308","v":0},{"$f":"VALORACION!M308","v":0},{"$f":"VALORACION!N308","v":0},{"$f":"VALORACION!O308","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!F308","v":0},{"$f":"VALORACION!G308","v":0},null,{"$f":"VALORACION!Q341","v":"Empresa"}]
[{"$f":"VALORACION!A309","v":0},null,null,{"$f":"VALORACION!H309","v":0},{"$f":"VALORACION!I309","v":0},{"$f":"VALORACION!J309","v":0},{"$f":"VALORACION!K309","v":0},{"$f":"VALORACION!L309","v":0},{"$f":"VALORACION!M309","v":0},{"$f":"VALORACION!N309","v":0},{"$f":"VALORACION!O309","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!F309","v":0},{"$f":"VALORACION!G309","v":0},null,{"$f":"VALORACION!Q342","v":"Universidad"}]
[{"$f":"VALORACION!A310","v":0},null,null,{"$f":"VALORACION!H310","v":0},{"$f":"VALORACION!I310","v":0},{"$f":"VALORACION!J310","v":0},{"$f":"VALORACION!K310","v":0},{"$f":"VALORACION!L310","v":0},{"$f":"VALORACION!M310","v":0},{"$f":"VALORACION!N310","v":0},{"$f":"VALORACION!O310","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!F310","v":0},{"$f":"VALORACION!G310","v":0},null,{"$f":"VALORACION!Q343","v":"Centro Tecnológico"}]
[{"$f":"VALORACION!A311","v":0},null,null,{"$f":"VALORACION!H311","v":0},{"$f":"VALORACION!I311","v":0},{"$f":"VALORACION!J311","v":0},{"$f":"VALORACION!K311","v":0},{"$f":"VALORACION!L311","v":0},{"$f":"VALORACION!M311","v":0},{"$f":"VALORACION!N311","v":0},{"$f":"VALORACION!O311","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!F311","v":0},{"$f":"VALORACION!G311","v":0},null,{"$f":"VALORACION!Q344","v":"Organismo Público de Investigación"}]
[{"$f":"VALORACION!A312","v":0},null,null,{"$f":"VALORACION!H312","v":0},{"$f":"VALORACION!I312","v":0},{"$f":"VALORACION!J312","v":0},{"$f":"VALORACION!K312","v":0},{"$f":"VALORACION!L312","v":0},{"$f":"VALORACION!M312","v":0},{"$f":"VALORACION!N312","v":0},{"$f":"VALORACION!O312","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!F312","v":0},{"$f":"VALORACION!G312","v":0},null,{"$f":"VALORACION!Q345","v":"Unidad de I+D+i empresarial"}]
[{"$f":"VALORACION!A313","v":0},null,null,{"$f":"VALORACION!H313","v":0},{"$f":"VALORACION!I313","v":0},{"$f":"VALORACION!J313","v":0},{"$f":"VALORACION!K313","v":0},{"$f":"VALORACION!L313","v":0},{"$f":"VALORACION!M313","v":0},{"$f":"VALORACION!N313","v":0},{"$f":"VALORACION!O313","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!F313","v":0},{"$f":"VALORACION!G313","v":0}]
[{"$f":"VALORACION!A314","v":0},null,null,{"$f":"VALORACION!H314","v":0},{"$f":"VALORACION!I314","v":0},{"$f":"VALORACION!J314","v":0},{"$f":"VALORACION!K314","v":0},{"$f":"VALORACION!L314","v":0},{"$f":"VALORACION!M314","v":0},{"$f":"VALORACION!N314","v":0},{"$f":"VALORACION!O314","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!F314","v":0},{"$f":"VALORACION!G314","v":0},null,"VARIOS"]
[{"$f":"VALORACION!A315","v":0},null,null,{"$f":"VALORACION!H315","v":0},{"$f":"VALORACION!I315","v":0},{"$f":"VALORACION!J315","v":0},{"$f":"VALORACION!K315","v":0},{"$f":"VALORACION!L315","v":0},{"$f":"VALORACION!M315","v":0},{"$f":"VALORACION!N315","v":0},{"$f":"VALORACION!O315","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!F315","v":0},{"$f":"VALORACION!G315","v":0},null,"SI"]
[{"$f":"VALORACION!A316","v":0},null,null,{"$f":"VALORACION!H316","v":0},{"$f":"VALORACION!I316","v":0},{"$f":"VALORACION!J316","v":0},{"$f":"VALORACION!K316","v":0},{"$f":"VALORACION!L316","v":0},{"$f":"VALORACION!M316","v":0},{"$f":"VALORACION!N316","v":0},{"$f":"VALORACION!O316","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!F316","v":0},{"$f":"VALORACION!G316","v":0},null,"NO"]
[{"$f":"VALORACION!A317","v":0},null,null,{"$f":"VALORACION!H317","v":0},{"$f":"VALORACION!I317","v":0},{"$f":"VALORACION!J317","v":0},{"$f":"VALORACION!K317","v":0},{"$f":"VALORACION!L317","v":0},{"$f":"VALORACION!M317","v":0},{"$f":"VALORACION!N317","v":0},{"$f":"VALORACION!O317","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!F317","v":0},{"$f":"VALORACION!G317","v":0}]
[{"$f":"VALORACION!A318","v":0},null,null,{"$f":"VALORACION!H318","v":0},{"$f":"VALORACION!I318","v":0},{"$f":"VALORACION!J318","v":0},{"$f":"VALORACION!K318","v":0},{"$f":"VALORACION!L318","v":0},{"$f":"VALORACION!M318","v":0},{"$f":"VALORACION!N318","v":0},{"$f":"VALORACION!O318","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!F318","v":0},{"$f":"VALORACION!G318","v":0}]
[{"$f":"VALORACION!A319","v":0},null,null,{"$f":"VALORACION!H319","v":0},{"$f":"VALORACION!I319","v":0},{"$f":"VALORACION!J319","v":0},{"$f":"VALORACION!K319","v":0},{"$f":"VALORACION!L319","v":0},{"$f":"VALORACION!M319","v":0},{"$f":"VALORACION!N319","v":0},{"$f":"VALORACION!O319","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!F319","v":0},{"$f":"VALORACION!G319","v":0}]
[{"$f":"VALORACION!A320","v":0},null,null,{"$f":"VALORACION!H320","v":0},{"$f":"VALORACION!I320","v":0},{"$f":"VALORACION!J320","v":0},{"$f":"VALORACION!K320","v":0},{"$f":"VALORACION!L320","v":0},{"$f":"VALORACION!M320","v":0},{"$f":"VALORACION!N320","v":0},{"$f":"VALORACION!O320","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!F320","v":0},{"$f":"VALORACION!G320","v":0}]
[{"$f":"VALORACION!A321","v":0},null,null,{"$f":"VALORACION!H321","v":0},{"$f":"VALORACION!I321","v":0},{"$f":"VALORACION!J321","v":0},{"$f":"VALORACION!K321","v":0},{"$f":"VALORACION!L321","v":0},{"$f":"VALORACION!M321","v":0},{"$f":"VALORACION!N321","v":0},{"$f":"VALORACION!O321","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!F321","v":0},{"$f":"VALORACION!G321","v":0}]
[{"$f":"VALORACION!A322","v":0},null,null,{"$f":"VALORACION!H322","v":0},{"$f":"VALORACION!I322","v":0},{"$f":"VALORACION!J322","v":0},{"$f":"VALORACION!K322","v":0},{"$f":"VALORACION!L322","v":0},{"$f":"VALORACION!M322","v":0},{"$f":"VALORACION!N322","v":0},{"$f":"VALORACION!O322","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!F322","v":0},{"$f":"VALORACION!G322","v":0}]
[{"$f":"VALORACION!A323","v":0},null,null,{"$f":"VALORACION!H323","v":0},{"$f":"VALORACION!I323","v":0},{"$f":"VALORACION!J323","v":0},{"$f":"VALORACION!K323","v":0},{"$f":"VALORACION!L323","v":0},{"$f":"VALORACION!M323","v":0},{"$f":"VALORACION!N323","v":0},{"$f":"VALORACION!O323","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!F323","v":0},{"$f":"VALORACION!G323","v":0}]
[{"$f":"VALORACION!A324","v":0},null,null,{"$f":"VALORACION!H324","v":0},{"$f":"VALORACION!I324","v":0},{"$f":"VALORACION!J324","v":0},{"$f":"VALORACION!K324","v":0},{"$f":"VALORACION!L324","v":0},{"$f":"VALORACION!M324","v":0},{"$f":"VALORACION!N324","v":0},{"$f":"VALORACION!O324","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!F324","v":0},{"$f":"VALORACION!G324","v":0}]
[{"$f":"VALORACION!A325","v":0},null,null,{"$f":"VALORACION!H325","v":0},{"$f":"VALORACION!I325","v":0},{"$f":"VALORACION!J325","v":0},{"$f":"VALORACION!K325","v":0},{"$f":"VALORACION!L325","v":0},{"$f":"VALORACION!M325","v":0},{"$f":"VALORACION!N325","v":0},{"$f":"VALORACION!O325","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!F325","v":0},{"$f":"VALORACION!G325","v":0}]
[{"$f":"VALORACION!A326","v":0},null,null,{"$f":"VALORACION!H326","v":0},{"$f":"VALORACION!I326","v":0},{"$f":"VALORACION!J326","v":0},{"$f":"VALORACION!K326","v":0},{"$f":"VALORACION!L326","v":0},{"$f":"VALORACION!M326","v":0},{"$f":"VALORACION!N326","v":0},{"$f":"VALORACION!O326","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!F326","v":0},{"$f":"VALORACION!G326","v":0}]
[{"$f":"VALORACION!A327","v":0},null,null,{"$f":"VALORACION!H327","v":0},{"$f":"VALORACION!I327","v":0},{"$f":"VALORACION!J327","v":0},{"$f":"VALORACION!K327","v":0},{"$f":"VALORACION!L327","v":0},{"$f":"VALORACION!M327","v":0},{"$f":"VALORACION!N327","v":0},{"$f":"VALORACION!O327","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!F327","v":0},{"$f":"VALORACION!G327","v":0}]
[{"$f":"VALORACION!A328","v":0},null,null,{"$f":"VALORACION!H328","v":0},{"$f":"VALORACION!I328","v":0},{"$f":"VALORACION!J328","v":0},{"$f":"VALORACION!K328","v":0},{"$f":"VALORACION!L328","v":0},{"$f":"VALORACION!M328","v":0},{"$f":"VALORACION!N328","v":0},{"$f":"VALORACION!O328","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!F328","v":0},{"$f":"VALORACION!G328","v":0}]
[{"$f":"VALORACION!A329","v":0},null,null,{"$f":"VALORACION!H329","v":0},{"$f":"VALORACION!I329","v":0},{"$f":"VALORACION!J329","v":0},{"$f":"VALORACION!K329","v":0},{"$f":"VALORACION!L329","v":0},{"$f":"VALORACION!M329","v":0},{"$f":"VALORACION!N329","v":0},{"$f":"VALORACION!O329","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!F329","v":0},{"$f":"VALORACION!G329","v":0}]
[{"$f":"VALORACION!A330","v":0},null,null,{"$f":"VALORACION!H330","v":0},{"$f":"VALORACION!I330","v":0},{"$f":"VALORACION!J330","v":0},{"$f":"VALORACION!K330","v":0},{"$f":"VALORACION!L330","v":0},{"$f":"VALORACION!M330","v":0},{"$f":"VALORACION!N330","v":0},{"$f":"VALORACION!O330","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!F330","v":0},{"$f":"VALORACION!G330","v":0}]
[{"$f":"VALORACION!A331","v":0},null,null,{"$f":"VALORACION!H331","v":0},{"$f":"VALORACION!I331","v":0},{"$f":"VALORACION!J331","v":0},{"$f":"VALORACION!K331","v":0},{"$f":"VALORACION!L331","v":0},{"$f":"VALORACION!M331","v":0},{"$f":"VALORACION!N331","v":0},{"$f":"VALORACION!O331","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!F331","v":0},{"$f":"VALORACION!G331","v":0}]
[{"$f":"VALORACION!A332","v":0},null,null,{"$f":"VALORACION!H332","v":0},{"$f":"VALORACION!I332","v":0},{"$f":"VALORACION!J332","v":0},{"$f":"VALORACION!K332","v":0},{"$f":"VALORACION!L332","v":0},{"$f":"VALORACION!M332","v":0},{"$f":"VALORACION!N332","v":0},{"$f":"VALORACION!O332","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!F332","v":0},{"$f":"VALORACION!G332","v":0}]
[{"$f":"VALORACION!A333","v":0},null,null,{"$f":"VALORACION!H333","v":0},{"$f":"VALORACION!I333","v":0},{"$f":"VALORACION!J333","v":0},{"$f":"VALORACION!K333","v":0},{"$f":"VALORACION!L333","v":0},{"$f":"VALORACION!M333","v":0},{"$f":"VALORACION!N333","v":0},{"$f":"VALORACION!O333","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!F333","v":0},{"$f":"VALORACION!G333","v":0}]
[{"$f":"VALORACION!A334","v":0},null,null,{"$f":"VALORACION!H334","v":0},{"$f":"VALORACION!I334","v":0},{"$f":"VALORACION!J334","v":0},{"$f":"VALORACION!K334","v":0},{"$f":"VALORACION!L334","v":0},{"$f":"VALORACION!M334","v":0},{"$f":"VALORACION!N334","v":0},{"$f":"VALORACION!O334","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!F334","v":0},{"$f":"VALORACION!G334","v":0}]
[{"$f":"VALORACION!A335","v":0},null,null,{"$f":"VALORACION!H335","v":0},{"$f":"VALORACION!I335","v":0},{"$f":"VALORACION!J335","v":0},{"$f":"VALORACION!K335","v":0},{"$f":"VALORACION!L335","v":0},{"$f":"VALORACION!M335","v":0},{"$f":"VALORACION!N335","v":0},{"$f":"VALORACION!O335","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!F335","v":0},{"$f":"VALORACION!G335","v":0}]
[{"$f":"VALORACION!A336","v":0},null,null,{"$f":"VALORACION!H336","v":0},{"$f":"VALORACION!I336","v":0},{"$f":"VALORACION!J336","v":0},{"$f":"VALORACION!K336","v":0},{"$f":"VALORACION!L336","v":0},{"$f":"VALORACION!M336","v":0},{"$f":"VALORACION!N336","v":0},{"$f":"VALORACION!O336","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!F336","v":0},{"$f":"VALORACION!G336","v":0}]
["TOTAL",null,null,{"$f":"VALORACION!H337","v":0},{"$f":"VALORACION!I337","v":0},{"$f":"VALORACION!J337","v":0},{"$f":"VALORACION!K337","v":0},{"$f":"VALORACION!L337","v":0},{"$f":"VALORACION!M337","v":0},{"$f":"VALORACION!N337","v":0},{"$f":"VALORACION!O337","v":0}]
[]
["OTROS COSTES",null,null,"Periodo 1",null,"Periodo 2",null,"Periodo 3",null,"Total ",null,"Ded.\nFis."]
[null,null,null,"Solicitado","Aceptado","Solicitado","Aceptado","Solicitado","Aceptado","Solicitado","Aceptado",null,null,null,null,"Deducible fiscalmente"]
[{"$f":"VALORACION!A367","v":0},null,null,{"$f":"VALORACION!F367","v":0},{"$f":"VALORACION!G367","v":0},{"$f":"VALORACION!H367","v":0},{"$f":"VALORACION!I367","v":0},{"$f":"VALORACION!J367","v":0},{"$f":"VALORACION!K367","v":0},{"$f":"VALORACION!L367","v":0},{"$f":"VALORACION!M367","v":0},{"$f":"IF($P179=$S$153,$G$11,\"\")","v":""},null,"Ocultar fila",null,{"$f":"VALORACION!O367","v":0}]
[{"$f":"VALORACION!A368","v":0},null,null,{"$f":"VALORACION!F368","v":0},{"$f":"VALORACION!G368","v":0},{"$f":"VALORACION!H368","v":0},{"$f":"VALORACION!I368","v":0},{"$f":"VALORACION!J368","v":0},{"$f":"VALORACION!K368","v":0},{"$f":"VALORACION!L368","v":0},{"$f":"VALORACION!M368","v":0},"",null,"Ocultar fila",null,{"$f":"VALORACION!O368","v":0}]
[{"$f":"VALORACION!A369","v":0},null,null,{"$f":"VALORACION!F369","v":0},{"$f":"VALORACION!G369","v":0},{"$f":"VALORACION!H369","v":0},{"$f":"VALORACION!I369","v":0},{"$f":"VALORACION!J369","v":0},{"$f":"VALORACION!K369","v":0},{"$f":"VALORACION!L369","v":0},{"$f":"VALORACION!M369","v":0},"",null,"Ocultar fila",null,{"$f":"VALORACION!O369","v":0}]
[{"$f":"VALORACION!A370","v":0},null,null,{"$f":"VALORACION!F370","v":0},{"$f":"VALORACION!G370","v":0},{"$f":"VALORACION!H370","v":0},{"$f":"VALORACION!I370","v":0},{"$f":"VALORACION!J370","v":0},{"$f":"VALORACION!K370","v":0},{"$f":"VALORACION!L370","v":0},{"$f":"VALORACION!M370","v":0},"",null,"Ocultar fila",null,{"$f":"VALORACION!O370","v":0}]
[{"$f":"VALORACION!A371","v":0},null,null,{"$f":"VALORACION!F371","v":0},{"$f":"VALORACION!G371","v":0},{"$f":"VALORACION!H371","v":0},{"$f":"VALORACION!I371","v":0},{"$f":"VALORACION!J371","v":0},{"$f":"VALORACION!K371","v":0},{"$f":"VALORACION!L371","v":0},{"$f":"VALORACION!M371","v":0},"",null,"Ocultar fila",null,{"$f":"VALORACION!O371","v":0}]
[{"$f":"VALORACION!A372","v":0},null,null,{"$f":"VALORACION!F372","v":0},{"$f":"VALORACION!G372","v":0},{"$f":"VALORACION!H372","v":0},{"$f":"VALORACION!I372","v":0},{"$f":"VALORACION!J372","v":0},{"$f":"VALORACION!K372","v":0},{"$f":"VALORACION!L372","v":0},{"$f":"VALORACION!M372","v":0},"",null,"Ocultar fila",null,{"$f":"VALORACION!O372","v":0}]
[{"$f":"VALORACION!A373","v":0},null,null,{"$f":"VALORACION!F373","v":0},{"$f":"VALORACION!G373","v":0},{"$f":"VALORACION!H373","v":0},{"$f":"VALORACION!I373","v":0},{"$f":"VALORACION!J373","v":0},{"$f":"VALORACION!K373","v":0},{"$f":"VALORACION!L373","v":0},{"$f":"VALORACION!M373","v":0},"",null,"Ocultar fila",null,{"$f":"VALORACION!O373","v":0}]
[{"$f":"VALORACION!A374","v":0},null,null,{"$f":"VALORACION!F374","v":0},{"$f":"VALORACION!G374","v":0},{"$f":"VALORACION!H374","v":0},{"$f":"VALORACION!I374","v":0},{"$f":"VALORACION!J374","v":0},{"$f":"VALORACION!K374","v":0},{"$f":"VALORACION!L374","v":0},{"$f":"VALORACION!M374","v":0},"",null,"Ocultar fila",null,{"$f":"VALORACION!O374","v":0}]
[{"$f":"VALORACION!A375","v":0},null,null,{"$f":"VALORACION!F375","v":0},{"$f":"VALORACION!G375","v":0},{"$f":"VALORACION!H375","v":0},{"$f":"VALORACION!I375","v":0},{"$f":"VALORACION!J375","v":0},{"$f":"VALORACION!K375","v":0},{"$f":"VALORACION!L375","v":0},{"$f":"VALORACION!M375","v":0},"",null,"Ocultar fila",null,{"$f":"VALORACION!O375","v":0}]
[{"$f":"VALORACION!A376","v":0},null,null,{"$f":"VALORACION!F376","v":0},{"$f":"VALORACION!G376","v":0},{"$f":"VALORACION!H376","v":0},{"$f":"VALORACION!I376","v":0},{"$f":"VALORACION!J376","v":0},{"$f":"VALORACION!K376","v":0},{"$f":"VALORACION!L376","v":0},{"$f":"VALORACION!M376","v":0},"",null,"Ocultar fila",null,{"$f":"VALORACION!O376","v":0}]
[{"$f":"VALORACION!A377","v":0},null,null,{"$f":"VALORACION!F377","v":0},{"$f":"VALORACION!G377","v":0},{"$f":"VALORACION!H377","v":0},{"$f":"VALORACION!I377","v":0},{"$f":"VALORACION!J377","v":0},{"$f":"VALORACION!K377","v":0},{"$f":"VALORACION!L377","v":0},{"$f":"VALORACION!M377","v":0},"",null,"Ocultar fila",null,{"$f":"VALORACION!O377","v":0}]
["TOTAL",null,null,{"$f":"VALORACION!F378","v":0},{"$f":"VALORACION!G378","v":0},{"$f":"VALORACION!H378","v":0},{"$f":"VALORACION!I378","v":0},{"$f":"VALORACION!J378","v":0},{"$f":"VALORACION!K378","v":0},{"$f":"VALORACION!L378","v":0},{"$f":"VALORACION!M378","v":0}]
[]
["COSTES INDIRECTOS",null,null,"Periodo 1",null,"Periodo 2",null,"Periodo 3",null,"Total "]
[null,null,null,"Solicitado","Aceptado","Solicitado","Aceptado","Solicitado","Aceptado","Solicitado","Aceptado"]
["TOTAL",null,null,{"$f":"D50","v":0},0,0,0,0,0,0,0]
[]
[null,null,null,"Horas de personal"]
[]
["PERSONAL",null,null,"Periodo 1",null,"Periodo 2",null,"Periodo 3",null,"Total ",null,"Ded.\nFis."]
[null,null,null,"Solicitado","Aceptado","Solicitado","Aceptado","Solicitado","Aceptado","Solicitadas","Aceptadas",null,null,null,null,"Dedicado en exclusiva a I+D (Sí/No) (3)"]
[{"$f":"VALORACION!A143","v":0},null,null,{"$f":"PERSONAL!Q14","v":0},{"$f":"VALORACION!L143","v":0},{"$f":"PERSONAL!R14","v":0},{"$f":"VALORACION!M143","v":0},{"$f":"PERSONAL!S14","v":0},{"$f":"VALORACION!N143","v":0},{"$f":"VALORACION!O143","v":0},{"$f":"VALORACION!P143","v":0},{"$f":"IF($P200=$S$153,$G$11+K11,$G$11)","v":0},null,"Ocultar fila",null,{"$f":"VALORACION!H143","v":0}]
[{"$f":"VALORACION!A144","v":0},null,null,{"$f":"PERSONAL!Q15","v":0},{"$f":"VALORACION!L144","v":0},{"$f":"PERSONAL!R15","v":0},{"$f":"VALORACION!M144","v":0},{"$f":"PERSONAL!S15","v":0},{"$f":"VALORACION!N144","v":0},{"$f":"VALORACION!O144","v":0},{"$f":"VALORACION!P144","v":0},{"$f":"IF($P201=$S$153,$G$11+K13,$G$11)","v":0},null,"Ocultar fila",null,{"$f":"VALORACION!H144","v":0}]
[{"$f":"VALORACION!A145","v":0},null,null,{"$f":"PERSONAL!Q16","v":0},{"$f":"VALORACION!L145","v":0},{"$f":"PERSONAL!R16","v":0},{"$f":"VALORACION!M145","v":0},{"$f":"PERSONAL!S16","v":0},{"$f":"VALORACION!N145","v":0},{"$f":"VALORACION!O145","v":0},{"$f":"VALORACION!P145","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H145","v":0}]
[{"$f":"VALORACION!A146","v":0},null,null,{"$f":"PERSONAL!Q17","v":0},{"$f":"VALORACION!L146","v":0},{"$f":"PERSONAL!R17","v":0},{"$f":"VALORACION!M146","v":0},{"$f":"PERSONAL!S17","v":0},{"$f":"VALORACION!N146","v":0},{"$f":"VALORACION!O146","v":0},{"$f":"VALORACION!P146","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H146","v":0}]
[{"$f":"VALORACION!A147","v":0},null,null,{"$f":"PERSONAL!Q18","v":0},{"$f":"VALORACION!L147","v":0},{"$f":"PERSONAL!R18","v":0},{"$f":"VALORACION!M147","v":0},{"$f":"PERSONAL!S18","v":0},{"$f":"VALORACION!N147","v":0},{"$f":"VALORACION!O147","v":0},{"$f":"VALORACION!P147","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H147","v":0}]
[{"$f":"VALORACION!A148","v":0},null,null,{"$f":"PERSONAL!Q19","v":0},{"$f":"VALORACION!L148","v":0},{"$f":"PERSONAL!R19","v":0},{"$f":"VALORACION!M148","v":0},{"$f":"PERSONAL!S19","v":0},{"$f":"VALORACION!N148","v":0},{"$f":"VALORACION!O148","v":0},{"$f":"VALORACION!P148","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H148","v":0}]
[{"$f":"VALORACION!A149","v":0},null,null,{"$f":"PERSONAL!Q20","v":0},{"$f":"VALORACION!L149","v":0},{"$f":"PERSONAL!R20","v":0},{"$f":"VALORACION!M149","v":0},{"$f":"PERSONAL!S20","v":0},{"$f":"VALORACION!N149","v":0},{"$f":"VALORACION!O149","v":0},{"$f":"VALORACION!P149","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H149","v":0}]
[{"$f":"VALORACION!A150","v":0},null,null,{"$f":"PERSONAL!Q21","v":0},{"$f":"VALORACION!L150","v":0},{"$f":"PERSONAL!R21","v":0},{"$f":"VALORACION!M150","v":0},{"$f":"PERSONAL!S21","v":0},{"$f":"VALORACION!N150","v":0},{"$f":"VALORACION!O150","v":0},{"$f":"VALORACION!P150","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H150","v":0}]
[{"$f":"VALORACION!A151","v":0},null,null,{"$f":"PERSONAL!Q22","v":0},{"$f":"VALORACION!L151","v":0},{"$f":"PERSONAL!R22","v":0},{"$f":"VALORACION!M151","v":0},{"$f":"PERSONAL!S22","v":0},{"$f":"VALORACION!N151","v":0},{"$f":"VALORACION!O151","v":0},{"$f":"VALORACION!P151","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H151","v":0}]
[{"$f":"VALORACION!A152","v":0},null,null,{"$f":"PERSONAL!Q23","v":0},{"$f":"VALORACION!L152","v":0},{"$f":"PERSONAL!R23","v":0},{"$f":"VALORACION!M152","v":0},{"$f":"PERSONAL!S23","v":0},{"$f":"VALORACION!N152","v":0},{"$f":"VALORACION!O152","v":0},{"$f":"VALORACION!P152","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H152","v":0}]
[{"$f":"VALORACION!A153","v":0},null,null,{"$f":"PERSONAL!Q24","v":0},{"$f":"VALORACION!L153","v":0},{"$f":"PERSONAL!R24","v":0},{"$f":"VALORACION!M153","v":0},{"$f":"PERSONAL!S24","v":0},{"$f":"VALORACION!N153","v":0},{"$f":"VALORACION!O153","v":0},{"$f":"VALORACION!P153","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H153","v":0}]
[{"$f":"VALORACION!A154","v":0},null,null,{"$f":"PERSONAL!Q25","v":0},{"$f":"VALORACION!L154","v":0},{"$f":"PERSONAL!R25","v":0},{"$f":"VALORACION!M154","v":0},{"$f":"PERSONAL!S25","v":0},{"$f":"VALORACION!N154","v":0},{"$f":"VALORACION!O154","v":0},{"$f":"VALORACION!P154","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H154","v":0}]
[{"$f":"VALORACION!A155","v":0},null,null,{"$f":"PERSONAL!Q26","v":0},{"$f":"VALORACION!L155","v":0},{"$f":"PERSONAL!R26","v":0},{"$f":"VALORACION!M155","v":0},{"$f":"PERSONAL!S26","v":0},{"$f":"VALORACION!N155","v":0},{"$f":"VALORACION!O155","v":0},{"$f":"VALORACION!P155","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H155","v":0}]
[{"$f":"VALORACION!A156","v":0},null,null,{"$f":"PERSONAL!Q27","v":0},{"$f":"VALORACION!L156","v":0},{"$f":"PERSONAL!R27","v":0},{"$f":"VALORACION!M156","v":0},{"$f":"PERSONAL!S27","v":0},{"$f":"VALORACION!N156","v":0},{"$f":"VALORACION!O156","v":0},{"$f":"VALORACION!P156","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H156","v":0}]
[{"$f":"VALORACION!A157","v":0},null,null,{"$f":"PERSONAL!Q28","v":0},{"$f":"VALORACION!L157","v":0},{"$f":"PERSONAL!R28","v":0},{"$f":"VALORACION!M157","v":0},{"$f":"PERSONAL!S28","v":0},{"$f":"VALORACION!N157","v":0},{"$f":"VALORACION!O157","v":0},{"$f":"VALORACION!P157","v":0},0,null,{"$f":"IF(A214=0,\"Ocultar fila\",\"\")","v":"Ocultar fila"},null,{"$f":"VALORACION!H157","v":0}]
[{"$f":"VALORACION!A158","v":0},null,null,{"$f":"PERSONAL!Q29","v":0},{"$f":"VALORACION!L158","v":0},{"$f":"PERSONAL!R29","v":0},{"$f":"VALORACION!M158","v":0},{"$f":"PERSONAL!S29","v":0},{"$f":"VALORACION!N158","v":0},{"$f":"VALORACION!O158","v":0},{"$f":"VALORACION!P158","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H158","v":0}]
[{"$f":"VALORACION!A159","v":0},null,null,{"$f":"PERSONAL!Q30","v":0},{"$f":"VALORACION!L159","v":0},{"$f":"PERSONAL!R30","v":0},{"$f":"VALORACION!M159","v":0},{"$f":"PERSONAL!S30","v":0},{"$f":"VALORACION!N159","v":0},{"$f":"VALORACION!O159","v":0},{"$f":"VALORACION!P159","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H159","v":0}]
[{"$f":"VALORACION!A160","v":0},null,null,{"$f":"PERSONAL!Q31","v":0},{"$f":"VALORACION!L160","v":0},{"$f":"PERSONAL!R31","v":0},{"$f":"VALORACION!M160","v":0},{"$f":"PERSONAL!S31","v":0},{"$f":"VALORACION!N160","v":0},{"$f":"VALORACION!O160","v":0},{"$f":"VALORACION!P160","v":0},{"$f":"IF($P217=$S$153,$G$11+K30,$G$11)","v":0},null,"Ocultar fila",null,{"$f":"VALORACION!H160","v":0}]
[{"$f":"VALORACION!A161","v":0},null,null,{"$f":"PERSONAL!Q32","v":0},{"$f":"VALORACION!L161","v":0},{"$f":"PERSONAL!R32","v":0},{"$f":"VALORACION!M161","v":0},{"$f":"PERSONAL!S32","v":0},{"$f":"VALORACION!N161","v":0},{"$f":"VALORACION!O161","v":0},{"$f":"VALORACION!P161","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H161","v":0}]
[{"$f":"VALORACION!A162","v":0},null,null,{"$f":"PERSONAL!Q33","v":0},{"$f":"VALORACION!L162","v":0},{"$f":"PERSONAL!R33","v":0},{"$f":"VALORACION!M162","v":0},{"$f":"PERSONAL!S33","v":0},{"$f":"VALORACION!N162","v":0},{"$f":"VALORACION!O162","v":0},{"$f":"VALORACION!P162","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H162","v":0}]
[{"$f":"VALORACION!A163","v":0},null,null,{"$f":"PERSONAL!Q34","v":0},{"$f":"VALORACION!L163","v":0},{"$f":"PERSONAL!R34","v":0},{"$f":"VALORACION!M163","v":0},{"$f":"PERSONAL!S34","v":0},{"$f":"VALORACION!N163","v":0},{"$f":"VALORACION!O163","v":0},{"$f":"VALORACION!P163","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H163","v":0}]
[{"$f":"VALORACION!A164","v":0},null,null,{"$f":"PERSONAL!Q35","v":0},{"$f":"VALORACION!L164","v":0},{"$f":"PERSONAL!R35","v":0},{"$f":"VALORACION!M164","v":0},{"$f":"PERSONAL!S35","v":0},{"$f":"VALORACION!N164","v":0},{"$f":"VALORACION!O164","v":0},{"$f":"VALORACION!P164","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H164","v":0}]
[{"$f":"VALORACION!A165","v":0},null,null,{"$f":"PERSONAL!Q36","v":0},{"$f":"VALORACION!L165","v":0},{"$f":"PERSONAL!R36","v":0},{"$f":"VALORACION!M165","v":0},{"$f":"PERSONAL!S36","v":0},{"$f":"VALORACION!N165","v":0},{"$f":"VALORACION!O165","v":0},{"$f":"VALORACION!P165","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H165","v":0}]
[{"$f":"VALORACION!A166","v":0},null,null,{"$f":"PERSONAL!Q37","v":0},{"$f":"VALORACION!L166","v":0},{"$f":"PERSONAL!R37","v":0},{"$f":"VALORACION!M166","v":0},{"$f":"PERSONAL!S37","v":0},{"$f":"VALORACION!N166","v":0},{"$f":"VALORACION!O166","v":0},{"$f":"VALORACION!P166","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H166","v":0}]
[{"$f":"VALORACION!A167","v":0},null,null,{"$f":"PERSONAL!Q38","v":0},{"$f":"VALORACION!L167","v":0},{"$f":"PERSONAL!R38","v":0},{"$f":"VALORACION!M167","v":0},{"$f":"PERSONAL!S38","v":0},{"$f":"VALORACION!N167","v":0},{"$f":"VALORACION!O167","v":0},{"$f":"VALORACION!P167","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H167","v":0}]
[{"$f":"VALORACION!A168","v":0},null,null,{"$f":"PERSONAL!Q39","v":0},{"$f":"VALORACION!L168","v":0},{"$f":"PERSONAL!R39","v":0},{"$f":"VALORACION!M168","v":0},{"$f":"PERSONAL!S39","v":0},{"$f":"VALORACION!N168","v":0},{"$f":"VALORACION!O168","v":0},{"$f":"VALORACION!P168","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H168","v":0}]
[{"$f":"VALORACION!A169","v":0},null,null,{"$f":"PERSONAL!Q40","v":0},{"$f":"VALORACION!L169","v":0},{"$f":"PERSONAL!R40","v":0},{"$f":"VALORACION!M169","v":0},{"$f":"PERSONAL!S40","v":0},{"$f":"VALORACION!N169","v":0},{"$f":"VALORACION!O169","v":0},{"$f":"VALORACION!P169","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H169","v":0}]
[{"$f":"VALORACION!A170","v":0},null,null,{"$f":"PERSONAL!Q41","v":0},{"$f":"VALORACION!L170","v":0},{"$f":"PERSONAL!R41","v":0},{"$f":"VALORACION!M170","v":0},{"$f":"PERSONAL!S41","v":0},{"$f":"VALORACION!N170","v":0},{"$f":"VALORACION!O170","v":0},{"$f":"VALORACION!P170","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H170","v":0}]
[{"$f":"VALORACION!A171","v":0},null,null,{"$f":"PERSONAL!Q42","v":0},{"$f":"VALORACION!L171","v":0},{"$f":"PERSONAL!R42","v":0},{"$f":"VALORACION!M171","v":0},{"$f":"PERSONAL!S42","v":0},{"$f":"VALORACION!N171","v":0},{"$f":"VALORACION!O171","v":0},{"$f":"VALORACION!P171","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H171","v":0}]
[{"$f":"VALORACION!A172","v":0},null,null,{"$f":"PERSONAL!Q43","v":0},{"$f":"VALORACION!L172","v":0},{"$f":"PERSONAL!R43","v":0},{"$f":"VALORACION!M172","v":0},{"$f":"PERSONAL!S43","v":0},{"$f":"VALORACION!N172","v":0},{"$f":"VALORACION!O172","v":0},{"$f":"VALORACION!P172","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H172","v":0}]
[{"$f":"VALORACION!A173","v":0},null,null,{"$f":"PERSONAL!Q44","v":0},{"$f":"VALORACION!L173","v":0},{"$f":"PERSONAL!R44","v":0},{"$f":"VALORACION!M173","v":0},{"$f":"PERSONAL!S44","v":0},{"$f":"VALORACION!N173","v":0},{"$f":"VALORACION!O173","v":0},{"$f":"VALORACION!P173","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H173","v":0}]
[{"$f":"VALORACION!A174","v":0},null,null,{"$f":"PERSONAL!Q45","v":0},{"$f":"VALORACION!L174","v":0},{"$f":"PERSONAL!R45","v":0},{"$f":"VALORACION!M174","v":0},{"$f":"PERSONAL!S45","v":0},{"$f":"VALORACION!N174","v":0},{"$f":"VALORACION!O174","v":0},{"$f":"VALORACION!P174","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H174","v":0}]
[{"$f":"VALORACION!A175","v":0},null,null,{"$f":"PERSONAL!Q46","v":0},{"$f":"VALORACION!L175","v":0},{"$f":"PERSONAL!R46","v":0},{"$f":"VALORACION!M175","v":0},{"$f":"PERSONAL!S46","v":0},{"$f":"VALORACION!N175","v":0},{"$f":"VALORACION!O175","v":0},{"$f":"VALORACION!P175","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H175","v":0}]
[{"$f":"VALORACION!A176","v":0},null,null,{"$f":"PERSONAL!Q47","v":0},{"$f":"VALORACION!L176","v":0},{"$f":"PERSONAL!R47","v":0},{"$f":"VALORACION!M176","v":0},{"$f":"PERSONAL!S47","v":0},{"$f":"VALORACION!N176","v":0},{"$f":"VALORACION!O176","v":0},{"$f":"VALORACION!P176","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H176","v":0}]
[{"$f":"VALORACION!A177","v":0},null,null,{"$f":"PERSONAL!Q48","v":0},{"$f":"VALORACION!L177","v":0},{"$f":"PERSONAL!R48","v":0},{"$f":"VALORACION!M177","v":0},{"$f":"PERSONAL!S48","v":0},{"$f":"VALORACION!N177","v":0},{"$f":"VALORACION!O177","v":0},{"$f":"VALORACION!P177","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H177","v":0}]
[{"$f":"VALORACION!A178","v":0},null,null,{"$f":"PERSONAL!Q49","v":0},{"$f":"VALORACION!L178","v":0},{"$f":"PERSONAL!R49","v":0},{"$f":"VALORACION!M178","v":0},{"$f":"PERSONAL!S49","v":0},{"$f":"VALORACION!N178","v":0},{"$f":"VALORACION!O178","v":0},{"$f":"VALORACION!P178","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H178","v":0}]
[{"$f":"VALORACION!A179","v":0},null,null,{"$f":"PERSONAL!Q50","v":0},{"$f":"VALORACION!L179","v":0},{"$f":"PERSONAL!R50","v":0},{"$f":"VALORACION!M179","v":0},{"$f":"PERSONAL!S50","v":0},{"$f":"VALORACION!N179","v":0},{"$f":"VALORACION!O179","v":0},{"$f":"VALORACION!P179","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H179","v":0}]
[{"$f":"VALORACION!A180","v":0},null,null,{"$f":"PERSONAL!Q51","v":0},{"$f":"VALORACION!L180","v":0},{"$f":"PERSONAL!R51","v":0},{"$f":"VALORACION!M180","v":0},{"$f":"PERSONAL!S51","v":0},{"$f":"VALORACION!N180","v":0},{"$f":"VALORACION!O180","v":0},{"$f":"VALORACION!P180","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H180","v":0}]
[{"$f":"VALORACION!A181","v":0},null,null,{"$f":"PERSONAL!Q52","v":0},{"$f":"VALORACION!L181","v":0},{"$f":"PERSONAL!R52","v":0},{"$f":"VALORACION!M181","v":0},{"$f":"PERSONAL!S52","v":0},{"$f":"VALORACION!N181","v":0},{"$f":"VALORACION!O181","v":0},{"$f":"VALORACION!P181","v":0},{"$f":"IF($P238=$S$153,$G$11+K52,$G$11)","v":0},null,"Ocultar fila",null,{"$f":"VALORACION!H181","v":0}]
[{"$f":"VALORACION!A182","v":0},null,null,{"$f":"PERSONAL!Q53","v":0},{"$f":"VALORACION!L182","v":0},{"$f":"PERSONAL!R53","v":0},{"$f":"VALORACION!M182","v":0},{"$f":"PERSONAL!S53","v":0},{"$f":"VALORACION!N182","v":0},{"$f":"VALORACION!O182","v":0},{"$f":"VALORACION!P182","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H182","v":0}]
[{"$f":"VALORACION!A183","v":0},null,null,{"$f":"PERSONAL!Q54","v":0},{"$f":"VALORACION!L183","v":0},{"$f":"PERSONAL!R54","v":0},{"$f":"VALORACION!M183","v":0},{"$f":"PERSONAL!S54","v":0},{"$f":"VALORACION!N183","v":0},{"$f":"VALORACION!O183","v":0},{"$f":"VALORACION!P183","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H183","v":0}]
[{"$f":"VALORACION!A184","v":0},null,null,{"$f":"PERSONAL!Q55","v":0},{"$f":"VALORACION!L184","v":0},{"$f":"PERSONAL!R55","v":0},{"$f":"VALORACION!M184","v":0},{"$f":"PERSONAL!S55","v":0},{"$f":"VALORACION!N184","v":0},{"$f":"VALORACION!O184","v":0},{"$f":"VALORACION!P184","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H184","v":0}]
[{"$f":"VALORACION!A185","v":0},null,null,{"$f":"PERSONAL!Q56","v":0},{"$f":"VALORACION!L185","v":0},{"$f":"PERSONAL!R56","v":0},{"$f":"VALORACION!M185","v":0},{"$f":"PERSONAL!S56","v":0},{"$f":"VALORACION!N185","v":0},{"$f":"VALORACION!O185","v":0},{"$f":"VALORACION!P185","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H185","v":0}]
[{"$f":"VALORACION!A186","v":0},null,null,{"$f":"PERSONAL!Q57","v":0},{"$f":"VALORACION!L186","v":0},{"$f":"PERSONAL!R57","v":0},{"$f":"VALORACION!M186","v":0},{"$f":"PERSONAL!S57","v":0},{"$f":"VALORACION!N186","v":0},{"$f":"VALORACION!O186","v":0},{"$f":"VALORACION!P186","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H186","v":0}]
[{"$f":"VALORACION!A187","v":0},null,null,{"$f":"PERSONAL!Q58","v":0},{"$f":"VALORACION!L187","v":0},{"$f":"PERSONAL!R58","v":0},{"$f":"VALORACION!M187","v":0},{"$f":"PERSONAL!S58","v":0},{"$f":"VALORACION!N187","v":0},{"$f":"VALORACION!O187","v":0},{"$f":"VALORACION!P187","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H187","v":0}]
[{"$f":"VALORACION!A188","v":0},null,null,{"$f":"PERSONAL!Q59","v":0},{"$f":"VALORACION!L188","v":0},{"$f":"PERSONAL!R59","v":0},{"$f":"VALORACION!M188","v":0},{"$f":"PERSONAL!S59","v":0},{"$f":"VALORACION!N188","v":0},{"$f":"VALORACION!O188","v":0},{"$f":"VALORACION!P188","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H188","v":0}]
[{"$f":"VALORACION!A189","v":0},null,null,{"$f":"PERSONAL!Q60","v":0},{"$f":"VALORACION!L189","v":0},{"$f":"PERSONAL!R60","v":0},{"$f":"VALORACION!M189","v":0},{"$f":"PERSONAL!S60","v":0},{"$f":"VALORACION!N189","v":0},{"$f":"VALORACION!O189","v":0},{"$f":"VALORACION!P189","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H189","v":0}]
[{"$f":"VALORACION!A190","v":0},null,null,{"$f":"PERSONAL!Q61","v":0},{"$f":"VALORACION!L190","v":0},{"$f":"PERSONAL!R61","v":0},{"$f":"VALORACION!M190","v":0},{"$f":"PERSONAL!S61","v":0},{"$f":"VALORACION!N190","v":0},{"$f":"VALORACION!O190","v":0},{"$f":"VALORACION!P190","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H190","v":0}]
[{"$f":"VALORACION!A191","v":0},null,null,{"$f":"PERSONAL!Q62","v":0},{"$f":"VALORACION!L191","v":0},{"$f":"PERSONAL!R62","v":0},{"$f":"VALORACION!M191","v":0},{"$f":"PERSONAL!S62","v":0},{"$f":"VALORACION!N191","v":0},{"$f":"VALORACION!O191","v":0},{"$f":"VALORACION!P191","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H191","v":0}]
[{"$f":"VALORACION!A192","v":0},null,null,{"$f":"PERSONAL!Q63","v":0},{"$f":"VALORACION!L192","v":0},{"$f":"PERSONAL!R63","v":0},{"$f":"VALORACION!M192","v":0},{"$f":"PERSONAL!S63","v":0},{"$f":"VALORACION!N192","v":0},{"$f":"VALORACION!O192","v":0},{"$f":"VALORACION!P192","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H192","v":0}]
[{"$f":"VALORACION!A193","v":0},null,null,{"$f":"PERSONAL!Q64","v":0},{"$f":"VALORACION!L193","v":0},{"$f":"PERSONAL!R64","v":0},{"$f":"VALORACION!M193","v":0},{"$f":"PERSONAL!S64","v":0},{"$f":"VALORACION!N193","v":0},{"$f":"VALORACION!O193","v":0},{"$f":"VALORACION!P193","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H193","v":0}]
[{"$f":"VALORACION!A194","v":0},null,null,{"$f":"PERSONAL!Q65","v":0},{"$f":"VALORACION!L194","v":0},{"$f":"PERSONAL!R65","v":0},{"$f":"VALORACION!M194","v":0},{"$f":"PERSONAL!S65","v":0},{"$f":"VALORACION!N194","v":0},{"$f":"VALORACION!O194","v":0},{"$f":"VALORACION!P194","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H194","v":0}]
[{"$f":"VALORACION!A195","v":0},null,null,{"$f":"PERSONAL!Q66","v":0},{"$f":"VALORACION!L195","v":0},{"$f":"PERSONAL!R66","v":0},{"$f":"VALORACION!M195","v":0},{"$f":"PERSONAL!S66","v":0},{"$f":"VALORACION!N195","v":0},{"$f":"VALORACION!O195","v":0},{"$f":"VALORACION!P195","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H195","v":0}]
[{"$f":"VALORACION!A196","v":0},null,null,{"$f":"PERSONAL!Q67","v":0},{"$f":"VALORACION!L196","v":0},{"$f":"PERSONAL!R67","v":0},{"$f":"VALORACION!M196","v":0},{"$f":"PERSONAL!S67","v":0},{"$f":"VALORACION!N196","v":0},{"$f":"VALORACION!O196","v":0},{"$f":"VALORACION!P196","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H196","v":0}]
[{"$f":"VALORACION!A197","v":0},null,null,{"$f":"PERSONAL!Q68","v":0},{"$f":"VALORACION!L197","v":0},{"$f":"PERSONAL!R68","v":0},{"$f":"VALORACION!M197","v":0},{"$f":"PERSONAL!S68","v":0},{"$f":"VALORACION!N197","v":0},{"$f":"VALORACION!O197","v":0},{"$f":"VALORACION!P197","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H197","v":0}]
[{"$f":"VALORACION!A198","v":0},null,null,{"$f":"PERSONAL!Q69","v":0},{"$f":"VALORACION!L198","v":0},{"$f":"PERSONAL!R69","v":0},{"$f":"VALORACION!M198","v":0},{"$f":"PERSONAL!S69","v":0},{"$f":"VALORACION!N198","v":0},{"$f":"VALORACION!O198","v":0},{"$f":"VALORACION!P198","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H198","v":0}]
[{"$f":"VALORACION!A199","v":0},null,null,{"$f":"PERSONAL!Q70","v":0},{"$f":"VALORACION!L199","v":0},{"$f":"PERSONAL!R70","v":0},{"$f":"VALORACION!M199","v":0},{"$f":"PERSONAL!S70","v":0},{"$f":"VALORACION!N199","v":0},{"$f":"VALORACION!O199","v":0},{"$f":"VALORACION!P199","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H199","v":0}]
[{"$f":"VALORACION!A200","v":0},null,null,{"$f":"PERSONAL!Q71","v":0},{"$f":"VALORACION!L200","v":0},{"$f":"PERSONAL!R71","v":0},{"$f":"VALORACION!M200","v":0},{"$f":"PERSONAL!S71","v":0},{"$f":"VALORACION!N200","v":0},{"$f":"VALORACION!O200","v":0},{"$f":"VALORACION!P200","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H200","v":0}]
[{"$f":"VALORACION!A201","v":0},null,null,{"$f":"PERSONAL!Q72","v":0},{"$f":"VALORACION!L201","v":0},{"$f":"PERSONAL!R72","v":0},{"$f":"VALORACION!M201","v":0},{"$f":"PERSONAL!S72","v":0},{"$f":"VALORACION!N201","v":0},{"$f":"VALORACION!O201","v":0},{"$f":"VALORACION!P201","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H201","v":0}]
[{"$f":"VALORACION!A202","v":0},null,null,{"$f":"PERSONAL!Q73","v":0},{"$f":"VALORACION!L202","v":0},{"$f":"PERSONAL!R73","v":0},{"$f":"VALORACION!M202","v":0},{"$f":"PERSONAL!S73","v":0},{"$f":"VALORACION!N202","v":0},{"$f":"VALORACION!O202","v":0},{"$f":"VALORACION!P202","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H202","v":0}]
[{"$f":"VALORACION!A203","v":0},null,null,{"$f":"PERSONAL!Q74","v":0},{"$f":"VALORACION!L203","v":0},{"$f":"PERSONAL!R74","v":0},{"$f":"VALORACION!M203","v":0},{"$f":"PERSONAL!S74","v":0},{"$f":"VALORACION!N203","v":0},{"$f":"VALORACION!O203","v":0},{"$f":"VALORACION!P203","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H203","v":0}]
[{"$f":"VALORACION!A204","v":0},null,null,{"$f":"PERSONAL!Q75","v":0},{"$f":"VALORACION!L204","v":0},{"$f":"PERSONAL!R75","v":0},{"$f":"VALORACION!M204","v":0},{"$f":"PERSONAL!S75","v":0},{"$f":"VALORACION!N204","v":0},{"$f":"VALORACION!O204","v":0},{"$f":"VALORACION!P204","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H204","v":0}]
[{"$f":"VALORACION!A205","v":0},null,null,{"$f":"PERSONAL!Q76","v":0},{"$f":"VALORACION!L205","v":0},{"$f":"PERSONAL!R76","v":0},{"$f":"VALORACION!M205","v":0},{"$f":"PERSONAL!S76","v":0},{"$f":"VALORACION!N205","v":0},{"$f":"VALORACION!O205","v":0},{"$f":"VALORACION!P205","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H205","v":0}]
[{"$f":"VALORACION!A206","v":0},null,null,{"$f":"PERSONAL!Q77","v":0},{"$f":"VALORACION!L206","v":0},{"$f":"PERSONAL!R77","v":0},{"$f":"VALORACION!M206","v":0},{"$f":"PERSONAL!S77","v":0},{"$f":"VALORACION!N206","v":0},{"$f":"VALORACION!O206","v":0},{"$f":"VALORACION!P206","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H206","v":0}]
[{"$f":"VALORACION!A207","v":0},null,null,{"$f":"PERSONAL!Q78","v":0},{"$f":"VALORACION!L207","v":0},{"$f":"PERSONAL!R78","v":0},{"$f":"VALORACION!M207","v":0},{"$f":"PERSONAL!S78","v":0},{"$f":"VALORACION!N207","v":0},{"$f":"VALORACION!O207","v":0},{"$f":"VALORACION!P207","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H207","v":0}]
[{"$f":"VALORACION!A208","v":0},null,null,{"$f":"PERSONAL!Q79","v":0},{"$f":"VALORACION!L208","v":0},{"$f":"PERSONAL!R79","v":0},{"$f":"VALORACION!M208","v":0},{"$f":"PERSONAL!S79","v":0},{"$f":"VALORACION!N208","v":0},{"$f":"VALORACION!O208","v":0},{"$f":"VALORACION!P208","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H208","v":0}]
[{"$f":"VALORACION!A209","v":0},null,null,{"$f":"PERSONAL!Q80","v":0},{"$f":"VALORACION!L209","v":0},{"$f":"PERSONAL!R80","v":0},{"$f":"VALORACION!M209","v":0},{"$f":"PERSONAL!S80","v":0},{"$f":"VALORACION!N209","v":0},{"$f":"VALORACION!O209","v":0},{"$f":"VALORACION!P209","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H209","v":0}]
[{"$f":"VALORACION!A210","v":0},null,null,{"$f":"PERSONAL!Q81","v":0},{"$f":"VALORACION!L210","v":0},{"$f":"PERSONAL!R81","v":0},{"$f":"VALORACION!M210","v":0},{"$f":"PERSONAL!S81","v":0},{"$f":"VALORACION!N210","v":0},{"$f":"VALORACION!O210","v":0},{"$f":"VALORACION!P210","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H210","v":0}]
[{"$f":"VALORACION!A211","v":0},null,null,{"$f":"PERSONAL!Q82","v":0},{"$f":"VALORACION!L211","v":0},{"$f":"PERSONAL!R82","v":0},{"$f":"VALORACION!M211","v":0},{"$f":"PERSONAL!S82","v":0},{"$f":"VALORACION!N211","v":0},{"$f":"VALORACION!O211","v":0},{"$f":"VALORACION!P211","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H211","v":0}]
[{"$f":"VALORACION!A212","v":0},null,null,{"$f":"PERSONAL!Q83","v":0},{"$f":"VALORACION!L212","v":0},{"$f":"PERSONAL!R83","v":0},{"$f":"VALORACION!M212","v":0},{"$f":"PERSONAL!S83","v":0},{"$f":"VALORACION!N212","v":0},{"$f":"VALORACION!O212","v":0},{"$f":"VALORACION!P212","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H212","v":0}]
[{"$f":"VALORACION!A213","v":0},null,null,{"$f":"PERSONAL!Q84","v":0},{"$f":"VALORACION!L213","v":0},{"$f":"PERSONAL!R84","v":0},{"$f":"VALORACION!M213","v":0},{"$f":"PERSONAL!S84","v":0},{"$f":"VALORACION!N213","v":0},{"$f":"VALORACION!O213","v":0},{"$f":"VALORACION!P213","v":0},{"$f":"IF($P270=$S$153,$G$11+K84,$G$11)","v":0},null,"Ocultar fila",null,{"$f":"VALORACION!H213","v":0}]
[{"$f":"VALORACION!A214","v":0},null,null,{"$f":"PERSONAL!Q85","v":0},{"$f":"VALORACION!L214","v":0},{"$f":"PERSONAL!R85","v":0},{"$f":"VALORACION!M214","v":0},{"$f":"PERSONAL!S85","v":0},{"$f":"VALORACION!N214","v":0},{"$f":"VALORACION!O214","v":0},{"$f":"VALORACION!P214","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H214","v":0}]
[{"$f":"VALORACION!A215","v":0},null,null,{"$f":"PERSONAL!Q86","v":0},{"$f":"VALORACION!L215","v":0},{"$f":"PERSONAL!R86","v":0},{"$f":"VALORACION!M215","v":0},{"$f":"PERSONAL!S86","v":0},{"$f":"VALORACION!N215","v":0},{"$f":"VALORACION!O215","v":0},{"$f":"VALORACION!P215","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H215","v":0}]
[{"$f":"VALORACION!A216","v":0},null,null,{"$f":"PERSONAL!Q87","v":0},{"$f":"VALORACION!L216","v":0},{"$f":"PERSONAL!R87","v":0},{"$f":"VALORACION!M216","v":0},{"$f":"PERSONAL!S87","v":0},{"$f":"VALORACION!N216","v":0},{"$f":"VALORACION!O216","v":0},{"$f":"VALORACION!P216","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H216","v":0}]
[{"$f":"VALORACION!A217","v":0},null,null,{"$f":"PERSONAL!Q88","v":0},{"$f":"VALORACION!L217","v":0},{"$f":"PERSONAL!R88","v":0},{"$f":"VALORACION!M217","v":0},{"$f":"PERSONAL!S88","v":0},{"$f":"VALORACION!N217","v":0},{"$f":"VALORACION!O217","v":0},{"$f":"VALORACION!P217","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H217","v":0}]
[{"$f":"VALORACION!A218","v":0},null,null,{"$f":"PERSONAL!Q89","v":0},{"$f":"VALORACION!L218","v":0},{"$f":"PERSONAL!R89","v":0},{"$f":"VALORACION!M218","v":0},{"$f":"PERSONAL!S89","v":0},{"$f":"VALORACION!N218","v":0},{"$f":"VALORACION!O218","v":0},{"$f":"VALORACION!P218","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H218","v":0}]
[{"$f":"VALORACION!A219","v":0},null,null,{"$f":"PERSONAL!Q90","v":0},{"$f":"VALORACION!L219","v":0},{"$f":"PERSONAL!R90","v":0},{"$f":"VALORACION!M219","v":0},{"$f":"PERSONAL!S90","v":0},{"$f":"VALORACION!N219","v":0},{"$f":"VALORACION!O219","v":0},{"$f":"VALORACION!P219","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H219","v":0}]
[{"$f":"VALORACION!A220","v":0},null,null,{"$f":"PERSONAL!Q91","v":0},{"$f":"VALORACION!L220","v":0},{"$f":"PERSONAL!R91","v":0},{"$f":"VALORACION!M220","v":0},{"$f":"PERSONAL!S91","v":0},{"$f":"VALORACION!N220","v":0},{"$f":"VALORACION!O220","v":0},{"$f":"VALORACION!P220","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H220","v":0}]
[{"$f":"VALORACION!A221","v":0},null,null,{"$f":"PERSONAL!Q92","v":0},{"$f":"VALORACION!L221","v":0},{"$f":"PERSONAL!R92","v":0},{"$f":"VALORACION!M221","v":0},{"$f":"PERSONAL!S92","v":0},{"$f":"VALORACION!N221","v":0},{"$f":"VALORACION!O221","v":0},{"$f":"VALORACION!P221","v":0},0,null,{"$f":"IF(A278=0,\"Ocultar fila\",\"\")","v":"Ocultar fila"},null,{"$f":"VALORACION!H221","v":0}]
[{"$f":"VALORACION!A222","v":0},null,null,{"$f":"PERSONAL!Q93","v":0},{"$f":"VALORACION!L222","v":0},{"$f":"PERSONAL!R93","v":0},{"$f":"VALORACION!M222","v":0},{"$f":"PERSONAL!S93","v":0},{"$f":"VALORACION!N222","v":0},{"$f":"VALORACION!O222","v":0},{"$f":"VALORACION!P222","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H222","v":0}]
[{"$f":"VALORACION!A223","v":0},null,null,{"$f":"PERSONAL!Q94","v":0},{"$f":"VALORACION!L223","v":0},{"$f":"PERSONAL!R94","v":0},{"$f":"VALORACION!M223","v":0},{"$f":"PERSONAL!S94","v":0},{"$f":"VALORACION!N223","v":0},{"$f":"VALORACION!O223","v":0},{"$f":"VALORACION!P223","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H223","v":0}]
[{"$f":"VALORACION!A224","v":0},null,null,{"$f":"PERSONAL!Q95","v":0},{"$f":"VALORACION!L224","v":0},{"$f":"PERSONAL!R95","v":0},{"$f":"VALORACION!M224","v":0},{"$f":"PERSONAL!S95","v":0},{"$f":"VALORACION!N224","v":0},{"$f":"VALORACION!O224","v":0},{"$f":"VALORACION!P224","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H224","v":0}]
[{"$f":"VALORACION!A225","v":0},null,null,{"$f":"PERSONAL!Q96","v":0},{"$f":"VALORACION!L225","v":0},{"$f":"PERSONAL!R96","v":0},{"$f":"VALORACION!M225","v":0},{"$f":"PERSONAL!S96","v":0},{"$f":"VALORACION!N225","v":0},{"$f":"VALORACION!O225","v":0},{"$f":"VALORACION!P225","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H225","v":0}]
[{"$f":"VALORACION!A226","v":0},null,null,{"$f":"PERSONAL!Q97","v":0},{"$f":"VALORACION!L226","v":0},{"$f":"PERSONAL!R97","v":0},{"$f":"VALORACION!M226","v":0},{"$f":"PERSONAL!S97","v":0},{"$f":"VALORACION!N226","v":0},{"$f":"VALORACION!O226","v":0},{"$f":"VALORACION!P226","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H226","v":0}]
[{"$f":"VALORACION!A227","v":0},null,null,{"$f":"PERSONAL!Q98","v":0},{"$f":"VALORACION!L227","v":0},{"$f":"PERSONAL!R98","v":0},{"$f":"VALORACION!M227","v":0},{"$f":"PERSONAL!S98","v":0},{"$f":"VALORACION!N227","v":0},{"$f":"VALORACION!O227","v":0},{"$f":"VALORACION!P227","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H227","v":0}]
[{"$f":"VALORACION!A228","v":0},null,null,{"$f":"PERSONAL!Q99","v":0},{"$f":"VALORACION!L228","v":0},{"$f":"PERSONAL!R99","v":0},{"$f":"VALORACION!M228","v":0},{"$f":"PERSONAL!S99","v":0},{"$f":"VALORACION!N228","v":0},{"$f":"VALORACION!O228","v":0},{"$f":"VALORACION!P228","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H228","v":0}]
[{"$f":"VALORACION!A229","v":0},null,null,{"$f":"PERSONAL!Q100","v":0},{"$f":"VALORACION!L229","v":0},{"$f":"PERSONAL!R100","v":0},{"$f":"VALORACION!M229","v":0},{"$f":"PERSONAL!S100","v":0},{"$f":"VALORACION!N229","v":0},{"$f":"VALORACION!O229","v":0},{"$f":"VALORACION!P229","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H229","v":0}]
[{"$f":"VALORACION!A230","v":0},null,null,{"$f":"PERSONAL!Q101","v":0},{"$f":"VALORACION!L230","v":0},{"$f":"PERSONAL!R101","v":0},{"$f":"VALORACION!M230","v":0},{"$f":"PERSONAL!S101","v":0},{"$f":"VALORACION!N230","v":0},{"$f":"VALORACION!O230","v":0},{"$f":"VALORACION!P230","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H230","v":0}]
[{"$f":"VALORACION!A231","v":0},null,null,{"$f":"PERSONAL!Q102","v":0},{"$f":"VALORACION!L231","v":0},{"$f":"PERSONAL!R102","v":0},{"$f":"VALORACION!M231","v":0},{"$f":"PERSONAL!S102","v":0},{"$f":"VALORACION!N231","v":0},{"$f":"VALORACION!O231","v":0},{"$f":"VALORACION!P231","v":0},0,null,"Ocultar fila",null,{"$f":"VALORACION!H231","v":0}]
["TOTAL",null,null,{"$f":"PERSONAL!Q103","v":0},{"$f":"VALORACION!L232","v":0},{"$f":"PERSONAL!R103","v":0},{"$f":"VALORACION!M232","v":0},{"$f":"PERSONAL!S103","v":0},{"$f":"VALORACION!N232","v":0},{"$f":"VALORACION!O232","v":0},{"$f":"VALORACION!P232","v":0}]

{"sheet":"PUNTOS","index":2,"n_rows":104,"n_cols":30,"rows_kept":104,"cut":false,"hidden":true,"merged":[[56,18,56,19],[57,18,57,19],[75,2,76,9],[74,2,74,9],[68,1,68,8],[69,1,69,8],[70,1,70,8],[71,1,71,8],[72,1,72,8],[73,1,73,8],[48,1,48,16],[50,1,52,1],[53,1,54,2],[54,3,54,5],[64,11,64,16],[65,2,65,9],[61,11,61,16],[46,15,46,16],[47,1,47,3],[47,4,47,6],[47,7,47,8],[47,9,47,10],[47,11,47,12],[47,13,47,14],[47,15,47,16],[46,1,46,3],[46,4,46,6],[46,7,46,8],[46,9,46,10],[46,11,46,12],[46,13,46,14],[44,11,44,12],[44,13,44,14],[44,15,44,16],[45,1,45,3],[45,4,45,6],[45,7,45,8],[45,9,45,10],[45,11,45,12],[45,13,45,14],[45,15,45,16],[42,1,42,4],[43,1,43,4],[44,1,44,3],[44,4,44,6],[44,7,44,8],[44,9,44,10],[41,1,41,6],[41,7,41,8],[41,9,41,10],[41,11,41,12],[41,13,41,14],[41,15,41,16],[34,1,34,16],[37,1,37,16],[37,27,37,28],[38,27,38,28],[39,1,39,16],[40,7,40,8],[40,9,40,10],[40,11,40,12],[40,13,40,14],[40,15,40,16],[23,1,23,4],[23,9,24,12],[24,1,24,4],[31,1,31,16],[32,1,32,16],[33,1,33,16],[21,1,21,4],[21,9,21,12],[21,13,21,16],[22,1,22,4],[22,9,22,12],[22,13,22,16],[19,1,19,4],[19,9,19,12],[19,13,19,16],[20,1,20,4],[20,9,20,12],[20,13,20,16],[17,1,17,4],[17,9,17,12],[17,13,17,16],[18,1,18,4],[18,9,18,12],[18,13,18,16],[13,1,13,4],[15,1,15,4],[15,9,15,12],[15,13,15,16],[16,1,16,4],[16,9,16,12],[16,13,16,16],[11,1,11,4],[11,9,11,12],[11,13,11,16],[12,1,12,4],[12,9,12,12],[12,13,12,16],[9,1,9,4],[9,9,9,12],[9,13,9,16],[10,1,10,4],[10,9,10,12],[10,13,10,16],[7,1,7,4],[7,9,7,12],[7,13,7,16],[8,1,8,4],[8,9,8,12],[8,13,8,16],[6,1,6,4],[6,9,6,12],[6,13,6,16],[3,1,3,4],[3,9,3,12],[3,13,3,16],[4,1,4,4],[4,9,4,12],[4,13,4,16],[1,1,1,4],[1,9,1,12],[1,13,1,16],[2,1,2,4],[2,9,2,12],[2,13,2,16],[5,1,5,4],[5,9,5,12],[5,13,5,16]]}
[null,"VALORACIÓN DEL PROYECTO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Referenciar los socios desde  Datos/Editar vínculos"]
[null,"Criterios de valoración",null,null,null,null,"Puntuación 1","Puntuación 2","Media","Comentarios evaluador 1",null,null,null,"Comentarios evaluador 2",null,null,null,"Mínimo",null,"CONJUNTA",{"$f":"IF(RIGHT($H$41,3)=\"lar\",\"Socio A\",CONCATENATE(\"Expte. \",RIGHT($H$41,3)))","v":"Expte. 000"},{"$f":"IF(RIGHT($J$41,3)=\"lar\",\"Socio B\",CONCATENATE(\"Expte. \",RIGHT($J$41,3)))","v":"Expte. 000"},{"$f":"IF(RIGHT($L$41,3)=\"lar\",\"Socio C\",CONCATENATE(\"Expte. \",RIGHT($L$41,3)))","v":"Expte. 000"},{"$f":"IF(RIGHT($N$41,3)=\"lar\",\"Socio D\",CONCATENATE(\"Expte. \",RIGHT($N$41,3)))","v":"Expte. 000"},{"$f":"IF(RIGHT($P$41,3)=\"lar\",\"Socio E\",CONCATENATE(\"Expte. \",RIGHT($P$41,3)))","v":"Expte. 000"},"ÉSTE"]
["a)","Alcance tecnológico del proyecto. DIFICULTAD TÉCNICA",null,null,null,"Máximo",{"$f":"SUM(G4:G6)","v":0},{"$f":"SUM(H4:H6)","v":0},{"$f":"IF(H3>0,AVERAGE(G3,H3),G3)","v":0},null,null,null,null,null,null,null,null,15,null,{"$f":"IFERROR(AVERAGEIFS(U3:Z3,U3:Z3,\">0\"),0)","v":0},{"$f":"IFERROR([1]PUNTOS!$I3,0)","v":0},{"$f":"IFERROR([2]PUNTOS!$I3,0)","v":0},{"$f":"IFERROR([3]PUNTOS!$I3,0)","v":0},{"$f":"IFERROR([4]PUNTOS!$I3,0)","v":0},{"$f":"IFERROR([5]PUNTOS!$I3,0)","v":0},{"$f":"I3","v":0}]
["a1","Riesgo tecnológico de lograr los objetivos propuestos, dificultad técnica.",null,null,null,12,null,null,0]
["a2","Deficiencia de las soluciones actuales y valoración tecnológica de la solución propuesta frente a otras posibles. ",null,null,null,10,null,null,0]
["a3","Problema a resolver y oportunidad en el mercado.",null,null,null,8,null,null,0]
["b)","Grado de novedad del proyecto ",null,null,null,"Máximo",{"$f":"G8","v":0},{"$f":"H8","v":0},0,null,null,null,null,null,null,null,null,10,null,{"$f":"IFERROR(AVERAGEIFS(U7:Z7,U7:Z7,\">0\"),0)","v":0},{"$f":"IFERROR([1]PUNTOS!$I7,0)","v":0},{"$f":"IFERROR([2]PUNTOS!$I7,0)","v":0},{"$f":"IFERROR([3]PUNTOS!$I7,0)","v":0},{"$f":"IFERROR([4]PUNTOS!$I7,0)","v":0},{"$f":"IFERROR([5]PUNTOS!$I7,0)","v":0},{"$f":"I7","v":0}]
["b","Novedad a nivel internacional, nacional o regional y su grado de relevancia",null,null,null,20,null,null,0]
["c)","Adecuación del presupuesto a las actividades.",null,null,null,"Máximo",{"$f":"G10","v":0},{"$f":"H10","v":0},0,null,null,null,null,null,null,null,null,5,null,{"$f":"IFERROR(AVERAGEIFS(U9:Z9,U9:Z9,\">0\"),0)","v":0},{"$f":"IFERROR([1]PUNTOS!$I9,0)","v":0},{"$f":"IFERROR([2]PUNTOS!$I9,0)","v":0},{"$f":"IFERROR([3]PUNTOS!$I9,0)","v":0},{"$f":"IFERROR([4]PUNTOS!$I9,0)","v":0},{"$f":"IFERROR([5]PUNTOS!$I9,0)","v":0},{"$f":"I9","v":0}]
["c","Descripción de todos los gastos imputados. Necesidad, estimación, tareas, cantidades",null,null,null,10,null,null,0]
["d)","Calidad de la memoria presentada",null,null,null,"Máximo",{"$f":"SUM(G12:G13)","v":0},{"$f":"SUM(H12:H13)","v":0},0,null,null,null,null,null,null,null,null,5,null,{"$f":"IFERROR(AVERAGEIFS(U11:Z11,U11:Z11,\">0\"),0)","v":0},{"$f":"IFERROR([1]PUNTOS!$I11,0)","v":0},{"$f":"IFERROR([2]PUNTOS!$I11,0)","v":0},{"$f":"IFERROR([3]PUNTOS!$I11,0)","v":0},{"$f":"IFERROR([4]PUNTOS!$I11,0)","v":0},{"$f":"IFERROR([5]PUNTOS!$I11,0)","v":0},{"$f":"I11","v":0}]
["d1","Calidad general de la memoria; claridad, descripción de los objetivos y metodología (acciones planificadas para conseguirlos)",null,null,null,5,null,null,0]
["d2","Definición de las tareas, cronograma de ejecución, asignación de recursos y definición y cuantificación de los recursos ",null,null,null,5,null,null,0]
[null,"Valoración de la memoria",null,null,null,{"$f":"F4+F5+F6+F8+F10+F12+F13","v":70},{"$f":"G4+G5+G6+G8+G10+G12+G13","v":0},{"$f":"H4+H5+H6+H8+H10+H12+H13","v":0},{"$f":"I4+I5+I6+I8+I10+I12+I13","v":0},"*Valoración final en la fila T teniendo en cuenta las puntuaciones del resto de socios.",null,null,null,null,null,null,null,35,null,{"$f":"T3+T7+T9+T11","v":0}]
[]
["e)","Alineación con las prioridades temáticas de la S4",null,null,null,10,null,null,{"$f":"B75","v":"Rellena C75"},null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(U16:Z16)","v":0},{"$f":"IFERROR([1]PUNTOS!$I16,0)","v":"Rellena C75"},{"$f":"IFERROR([2]PUNTOS!$I16,0)","v":"Rellena C75"},{"$f":"IFERROR([3]PUNTOS!$I16,0)","v":"Rellena C75"},{"$f":"IFERROR([4]PUNTOS!$I16,0)","v":"Rellena C75"},{"$f":"IFERROR([5]PUNTOS!$I16,0)","v":"Rellena C75"},{"$f":"I16","v":"Rellena C75"}]
["f)","Fomento de la economía circular",null,null,null,5,null,null,{"$f":"VALORACION!L36","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(U17:Z17)","v":0},{"$f":"IFERROR([1]PUNTOS!$I17,0)","v":0},{"$f":"IFERROR([2]PUNTOS!$I17,0)","v":0},{"$f":"IFERROR([3]PUNTOS!$I17,0)","v":0},{"$f":"IFERROR([4]PUNTOS!$I17,0)","v":0},{"$f":"IFERROR([5]PUNTOS!$I17,0)","v":0},{"$f":"I17","v":0}]
["g)","Primera vez que se presenta una empresa",null,null,null,3,null,null,{"$f":"IF(VALORACION!G31=VALORACION!V4,3,0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(U18:Z18)","v":0},{"$f":"IFERROR([1]PUNTOS!$I18,0)","v":0},{"$f":"IFERROR([2]PUNTOS!$I18,0)","v":0},{"$f":"IFERROR([3]PUNTOS!$I18,0)","v":0},{"$f":"IFERROR([4]PUNTOS!$I18,0)","v":0},{"$f":"IFERROR([5]PUNTOS!$I18,0)","v":0},{"$f":"I18","v":0}]
["h)","Colaboración externa de agentes del SINAI en proyectos individuales o de colaboración entre empresas",null,null,null,2,null,null,{"$f":"IF(OR(VALORACION!$D$7=VALORACION!$V$15,VALORACION!$D$7=VALORACION!$V$16),B66,0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(U19:Z19)","v":0},{"$f":"IFERROR([1]PUNTOS!$I19,0)","v":0},{"$f":"IFERROR([2]PUNTOS!$I19,0)","v":0},{"$f":"IFERROR([3]PUNTOS!$I19,0)","v":0},{"$f":"IFERROR([4]PUNTOS!$I19,0)","v":0},{"$f":"IFERROR([5]PUNTOS!$I19,0)","v":0},{"$f":"I19","v":0}]
["i)","Despoblación",null,null,null,2,null,null,{"$f":"Z53","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"T53","v":0},{"$f":"U53","v":0},{"$f":"V53","v":0},0,0,0,0]
["j)","Doctores en el equipo investigador",null,null,null,3,null,null,{"$f":"VLOOKUP($T$33,AB30:AC33,2,TRUE)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(U21:Z21)","v":0},{"$f":"IFERROR([1]PUNTOS!$I21,0)","v":0},{"$f":"IFERROR([1]PUNTOS!$I21,0)","v":0},{"$f":"IFERROR([1]PUNTOS!$I21,0)","v":0},{"$f":"IFERROR([1]PUNTOS!$I21,0)","v":0},{"$f":"IFERROR([1]PUNTOS!$I21,0)","v":0},{"$f":"IFERROR([1]PUNTOS!$I21,0)","v":0}]
["k)","Participación de mujeres en el equipo investigador",null,null,null,3,null,null,{"$f":"IF($T$39>=$AB$37,2,0)+AB39","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(U22:Z22)","v":0},{"$f":"IFERROR([1]PUNTOS!$I22,0)","v":0},{"$f":"IFERROR([2]PUNTOS!$I22,0)","v":0},{"$f":"IFERROR([3]PUNTOS!$I22,0)","v":0},{"$f":"IFERROR([4]PUNTOS!$I22,0)","v":0},{"$f":"IFERROR([5]PUNTOS!$I22,0)","v":0},{"$f":"I22","v":0}]
["l)","Patentes",null,null,null,2,null,null,{"$f":"VALORACION!$P$53","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(U23:Z23)","v":0},{"$f":"IFERROR([1]PUNTOS!$I23,0)","v":0},{"$f":"IFERROR([2]PUNTOS!$I23,0)","v":0},{"$f":"IFERROR([3]PUNTOS!$I23,0)","v":0},{"$f":"IFERROR([4]PUNTOS!$I23,0)","v":0},{"$f":"IFERROR([5]PUNTOS!$I23,0)","v":0},{"$f":"I23","v":0}]
[null,"Valoración de aspectos adicionales",null,null,null,{"$f":"SUM(F16:F23)","v":30},null,null,{"$f":"SUM(I16:I23)","v":0},"La valoración del proyecto teniendo en cuenta todos los socios figura en la columna T",null,null,null,null,null,null,null,0,null,{"$f":"SUM(T16:T23)","v":0}]
[null,"VALORACIÓN TOTAL DEL PROYECTO",null,null,null,{"$f":"F4+F5+F6+F8+F10+F12+F13+F24","v":100},null,null,{"$f":"I14+I24","v":0},null,null,null,null,null,null,null,null,45,null,{"$f":"T14+T24","v":0},"puntos en conjunto para colaboración o transferencia"]
[]
[null,null,"VALORACIÓN:",{"$f":"ROUND(T25,2)","v":0},"PUNTOS",{"$f":"IF(VALORACION!D7=VALORACION!V15,\"Como proyecto individual, según columna I\",\"Como proyecto de Colaboración o transferencia según columna T\")","v":"Como proyecto de Colaboración o transferencia según columna T"}]
[]
[null,{"$f":"IF(OR(T3<R3,T7<R7,T9<R9,T11<R11),\"EL PROYECTO NO SUPERA ALGUNO DE LOS APARTADOS a), b), c) o d)\",IF(D27>=R25,\"EL PROYECTO ESTÁ APROBADO\",\"EL PROYECTO NO ALCANZA LA PUNTUACIÓN MÍNIMA\"))","v":"EL PROYECTO NO SUPERA ALGUNO DE LOS APARTADOS a), b), c) o d)"},null,null,null,null,null,null,{"$f":"IF(VALORACION!$D$7=VALORACION!$V$15,\"LA CALIFICACIÓN ES DEFINITIVA POR SER PROYECTO INDIVIDUAL\",\"PARA LA CALIFICACIÓN DEFINITIVA INTRODUCIR LOS SOCIOS A, B… D desde Datos/Editar vínculos\")","v":"PARA LA CALIFICACIÓN DEFINITIVA INTRODUCIR LOS SOCIOS A, B… D desde Datos/Editar vínculos"},null,null,null,null,null,null,null,null,null,null,"Calculo de puntuación por Doctores",null,null,null,null,null,null,null,"Doctores","ptos"]
[null,{"$f":"IF(AND(OR(VALORACION!D7=VALORACION!V16,VALORACION!D7=VALORACION!V17),SUM(U44:Y44)=0),\"ATENCIÓN: TODAVÍA NO SE HA VINCULADO NINGÚN SOCIO (Fila 94)\",\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(VALORACION!$D$7=VALORACION!$V$15,\"No hay que vincular ningún expediente\",\"Se mostrarán los números de expediente de los expedientes vinculados introducidos\")","v":"Se mostrarán los números de expediente de los expedientes vinculados introducidos"},null,null,null,null,null,null,null,null,null,null,{"$f":"T$2","v":"CONJUNTA"},{"$f":"U$2","v":"Expte. 000"},"Expte. 000","Expte. 000","Expte. 000","Expte. 000","ÉSTE",null,0,0]
[null,"Evaluador 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H. Doc.",{"$f":"SUMIFS(U31:Z31,U31:Z31,\">0\")","v":0},{"$f":"IFERROR([1]VALORACION!$F$208,0)","v":0},{"$f":"IFERROR([2]VALORACION!$F$208,0)","v":0},{"$f":"IFERROR([3]VALORACION!$F$208,0)","v":0},{"$f":"IFERROR([4]VALORACION!$F$208,0)","v":0},{"$f":"IFERROR([5]VALORACION!$F$208,0)","v":0},{"$f":"VALORACION!$F$239","v":0},null,0.03,1]
[null,"JUSTIFICACION DE LA CALIFICACION. Es el texto que expresa el motivo de la calificación en el futuro informe que se manda a la empresa.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H. Totales",{"$f":"SUMIFS(U32:Z32,U32:Z32,\">0\")","v":0},{"$f":"IFERROR([1]VALORACION!$P$206,0)","v":0},{"$f":"IFERROR([2]VALORACION!$P$206,0)","v":0},{"$f":"IFERROR([3]VALORACION!$P$206,0)","v":0},{"$f":"IFERROR([4]VALORACION!$P$206,0)","v":0},{"$f":"IFERROR([5]VALORACION!$P$206,0)","v":0},{"$f":"VALORACION!$P$232","v":0},null,0.25,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%",{"$f":"IFERROR(T31/T32,0)","v":0},0,0,0,0,0,0,null,0.5,3]
[null,"COMENTARIOS SOBRE LA EVALUACIÓN. Se exporta también a Extra, pero no se incluye en el informe"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculo de puntuación por participación de mujeres"]
[null,"Evaluador 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$2","v":"CONJUNTA"},{"$f":"U$2","v":"Expte. 000"},"Expte. 000","Expte. 000","Expte. 000","Expte. 000","ÉSTE",null,"Mujeres","ptos"]
[null,"JUSTIFICACION DE LA CALIFICACION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H. Mujeres",{"$f":"SUMIFS(U37:Z37,U37:Z37,\">0\")","v":0},{"$f":"IFERROR([1]VALORACION!$B$208,0)","v":0},{"$f":"IFERROR([2]VALORACION!$B$208,0)","v":0},{"$f":"IFERROR([3]VALORACION!$B$208,0)","v":0},{"$f":"IFERROR([4]VALORACION!$B$208,0)","v":0},{"$f":"IFERROR([5]VALORACION!$B$208,0)","v":0},{"$f":"VALORACION!$B$239","v":0},null,0.5,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H. H + M",{"$f":"SUMIFS(U38:Z38,U38:Z38,\">0\")","v":0},{"$f":"IFERROR([1]VALORACION!$L$208,0)","v":0},{"$f":"IFERROR([2]VALORACION!$L$208,0)","v":0},{"$f":"IFERROR([3]VALORACION!$L$208,0)","v":0},{"$f":"IFERROR([4]VALORACION!$L$208,0)","v":0},{"$f":"IFERROR([5]VALORACION!$L$208,0)","v":0},{"$f":"VALORACION!$L$239","v":0},null,"Puntos IP proyecto mujer"]
[null,"COMENTARIOS SOBRE LA EVALUACIÓN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%",{"$f":"IFERROR(T37/T38,0)","v":0},0,0,0,0,0,0,null,{"$f":"IF(VALORACION!G54='PROYECTO-DATOS GENERALES'!O33,1,0)","v":0}]
[]
[null,null,null,null,null,null,null,{"$f":"IFERROR([1]VALORACION!$D$2,\"Socio A sin vincular\")","v":"0011-1365-2024-000"},null,{"$f":"IFERROR([2]VALORACION!$D$2,\"Socio B sin vincular\")","v":"0011-1365-2024-000"},null,{"$f":"IFERROR([3]VALORACION!$D$2,\"Socio C sin vincular\")","v":"0011-1365-2024-000"},null,{"$f":"IFERROR([4]VALORACION!$D$2,\"Socio D sin vincular\")","v":"0011-1365-2024-000"},null,{"$f":"IFERROR([5]VALORACION!$D$2,\"Socio E sin vincular\")","v":"0011-1365-2024-000"},null,null,null,"Grado de participación empresarial en proyectos de transferencia del conocimiento"]
[null,"Desde Datos/editar vínculos sustituir exptes A, B… por los de los socios",null,null,null,null,null,{"$f":"IFERROR('[1]EMPRESA-DATOS GENERALES'!$F$4,\"\")","v":""},null,{"$f":"IFERROR('[2]EMPRESA-DATOS GENERALES'!$F$4,\"\")","v":""},null,{"$f":"IFERROR('[3]EMPRESA-DATOS GENERALES'!$F$4,\"\")","v":""},null,{"$f":"IFERROR('[4]EMPRESA-DATOS GENERALES'!$F$4,\"\")","v":""},null,{"$f":"IFERROR('[5]EMPRESA-DATOS GENERALES'!$F$4,\"\")","v":""},null,null,null,{"$f":"T$2","v":"CONJUNTA"},{"$f":"U$2","v":"Expte. 000"},"Expte. 000","Expte. 000","Expte. 000","Expte. 000","ÉSTE",null,"P empresarial","ptos"]
[null,"En Col. y Transf poner: Código / Coordinador",null,null,null,null,{"$f":"VALORACION!G40","v":0},{"$f":"IFERROR([1]PUNTOS!$F$43,\"\")","v":""},{"$f":"IFERROR([1]PUNTOS!$G$43,\"\")","v":0},{"$f":"IFERROR([2]PUNTOS!$F$43,\"\")","v":""},{"$f":"IFERROR([2]PUNTOS!$G$43,\"\")","v":0},{"$f":"IFERROR([3]PUNTOS!$F$43,\"\")","v":""},{"$f":"IFERROR([3]PUNTOS!$G$43,\"\")","v":0},{"$f":"IFERROR([4]PUNTOS!$F$43,\"\")","v":""},{"$f":"IFERROR([4]PUNTOS!$G$43,\"\")","v":0},{"$f":"IFERROR([5]PUNTOS!$F$43,\"\")","v":""},{"$f":"IFERROR([5]PUNTOS!$G$43,\"\")","v":0},null,"Empresa",{"$f":"SUMIFS(U44:Z44,U43:Z43,'EMPRESA-DATOS GENERALES'!$Q$3)","v":0},{"$f":"IFERROR('[1]EMPRESA-DATOS GENERALES'!$F$3,0)","v":0},{"$f":"IFERROR('[2]EMPRESA-DATOS GENERALES'!$F$3,0)","v":0},{"$f":"IFERROR('[3]EMPRESA-DATOS GENERALES'!$F$3,0)","v":0},{"$f":"IFERROR('[4]EMPRESA-DATOS GENERALES'!$F$3,0)","v":0},{"$f":"IFERROR('[5]EMPRESA-DATOS GENERALES'!$F$3,0)","v":0},{"$f":"'EMPRESA-DATOS GENERALES'!$K$3","v":0},null,"<70%",0]
[null,"TRL de partida / TRL final",null,null,null,null,null,{"$f":"IFERROR([1]PUNTOS!$F$44,\"\")","v":""},{"$f":"IFERROR([1]PUNTOS!$G$44,\"\")","v":""},{"$f":"IFERROR([2]PUNTOS!$F$44,\"\")","v":""},{"$f":"IFERROR([2]PUNTOS!$G$44,\"\")","v":""},{"$f":"IFERROR([3]PUNTOS!$F$44,\"\")","v":""},{"$f":"IFERROR([3]PUNTOS!$G$44,\"\")","v":""},{"$f":"IFERROR([4]PUNTOS!$F$44,\"\")","v":""},{"$f":"IFERROR([4]PUNTOS!$G$44,\"\")","v":""},{"$f":"IFERROR([5]PUNTOS!$F$44,\"\")","v":""},{"$f":"IFERROR([5]PUNTOS!$G$44,\"\")","v":""},null,"Aceptado",{"$f":"SUMIFS(U44:Z44,U44:Z44,\">0\")","v":0},{"$f":"IFERROR([1]VALORACION!$K$359,0)","v":0},{"$f":"IFERROR([2]VALORACION!$K$359,0)","v":0},{"$f":"IFERROR([3]VALORACION!$K$359,0)","v":0},{"$f":"IFERROR([4]VALORACION!$K$359,0)","v":0},{"$f":"IFERROR([5]VALORACION!$K$359,0)","v":0},{"$f":"VALORACION!K401","v":0},null,"≥70% Y ≤80%",2]
[null,"Otras ayudas solicitadas",null,null,{"$f":"VALORACION!G43","v":0},null,null,{"$f":"IFERROR([1]PUNTOS!$E$45,\"\")","v":0},null,{"$f":"IFERROR([2]PUNTOS!$E$45,\"\")","v":0},null,{"$f":"IFERROR([3]PUNTOS!$E$45,\"\")","v":0},null,{"$f":"IFERROR([4]PUNTOS!$E$45,\"\")","v":0},null,{"$f":"IFERROR([5]PUNTOS!$E$45,\"\")","v":0},null,null,"%",{"$f":"IFERROR(ROUND(T43/T44,4),0)","v":0},{"$f":"IFERROR(ROUND(U44/$T$44,4),0)","v":0},0,0,0,0,0,null,">80%",0]
[null,"Calificación",null,null,null,null,null,{"$f":"IFERROR([1]PUNTOS!$E$46,\"\")","v":""},null,{"$f":"IFERROR([2]PUNTOS!$E$46,\"\")","v":""},null,{"$f":"IFERROR([3]PUNTOS!$E$46,\"\")","v":""},null,{"$f":"IFERROR([4]PUNTOS!$E$46,\"\")","v":""},null,{"$f":"IFERROR([5]PUNTOS!$E$46,\"\")","v":""}]
[null,"Resultado",null,null,null,null,null,{"$f":"IFERROR([1]PUNTOS!$E$47,\"\")","v":""},null,{"$f":"IFERROR([2]PUNTOS!$E$47,\"\")","v":""},null,{"$f":"IFERROR([3]PUNTOS!$E$47,\"\")","v":""},null,{"$f":"IFERROR([4]PUNTOS!$E$47,\"\")","v":""},null,{"$f":"IFERROR([5]PUNTOS!$E$47,\"\")","v":""},null,null,null,"Limite de ayuda de 500.000 euros por proyecto"]
[null,"Motivo de denegación",null,null,null,null,null,{"$f":"IFERROR([1]PUNTOS!$E$48,\"\")","v":""},null,{"$f":"IFERROR([2]PUNTOS!$E$48,\"\")","v":""},null,{"$f":"IFERROR([3]PUNTOS!$E$48,\"\")","v":""},null,{"$f":"IFERROR([4]PUNTOS!$E$48,\"\")","v":""},null,{"$f":"IFERROR([5]PUNTOS!$E$48,\"\")","v":""},null,null,null,{"$f":"T$2","v":"CONJUNTA"},{"$f":"U$2","v":"Expte. 000"},"Expte. 000","Expte. 000","Expte. 000","Expte. 000","ÉSTE"]
[null,{"$f":"IFERROR(VLOOKUP(E48,B91:C104,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pres. Final",{"$f":"SUMIFS(U49:Z49,U49:Z49,\">0\")","v":0},{"$f":"IFERROR([1]VALORACION!$K$361,0)","v":0},{"$f":"IFERROR([2]VALORACION!$K$361,0)","v":0},{"$f":"IFERROR([3]VALORACION!$K$361,0)","v":0},{"$f":"IFERROR([4]VALORACION!$K$361,0)","v":0},{"$f":"IFERROR([5]VALORACION!$K$361,0)","v":0},{"$f":"VALORACION!$K$403","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Municipio","Riesgo","Suma límite"]
[null,"relevancia\nalcance","alto",15,17,20,null,null,null,null,null,null,null,null,null,null,null,null,null,"Despoblación",null,null,null,null,null,null,null,{"$f":"'PROYECTO-DATOS GENERALES'!C34","v":"Seleccionar"},{"$f":"'PROYECTO-DATOS GENERALES'!G34","v":""},2]
[null,null,"medio",12,15,17,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$2","v":"CONJUNTA"},{"$f":"U$2","v":"Expte. 000"},"Expte. 000","Expte. 000","Expte. 000","Expte. 000","ÉSTE",null,"Tipo","Descripción","Puntos"]
[null,null,"bajo",10,12,15,null,null,null,null,null,null,null,null,null,null,null,null,"Pres. Final",{"$f":"IF(SUM(U53:Z53)>AD51,AD51,SUM(U53:Z53))","v":0},{"$f":"IFERROR([1]PUNTOS!$Z$53,0)","v":0},{"$f":"IFERROR([2]PUNTOS!$Z$53,0)","v":0},{"$f":"IFERROR([3]PUNTOS!$Z$53,0)","v":0},{"$f":"IFERROR([4]PUNTOS!$Z$53,0)","v":0},{"$f":"IFERROR([5]PUNTOS!$Z$53,0)","v":0},{"$f":"IFERROR(VLOOKUP(AC51,$AB$53:$AD$59,3,FALSE),0)","v":0},null,0,"Sin riesgo",0]
[null,"Apartado b)\nNovedad",null,"regional","nacional","internacional",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Riesgo Extremo",2]
[null,null,null,"ámbito",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Responsables en el proyecto",null,null,null,null,null,null,null,2,"Riesgo Intenso",1.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$2","v":"CONJUNTA"},{"$f":"U$2","v":"Expte. 000"},"Expte. 000","Expte. 000","Expte. 000","Expte. 000","ÉSTE",null,3,"Riesgo importante",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coordinador",null,{"$f":"IFERROR([1]PUNTOS!$Z$57,0)","v":0},{"$f":"IFERROR([2]PUNTOS!$Z$57,0)","v":0},{"$f":"IFERROR([3]PUNTOS!$Z$57,0)","v":0},{"$f":"IFERROR([4]PUNTOS!$Z$57,0)","v":0},{"$f":"IFERROR([5]PUNTOS!$Z$57,0)","v":0},{"$f":"'PROYECTO-DATOS GENERALES'!J16","v":0},null,4,"En declive intenso",0.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Responsable de Difusión",null,{"$f":"IFERROR([1]PUNTOS!$Z$58,0)","v":0},{"$f":"IFERROR([2]PUNTOS!$Z$58,0)","v":0},{"$f":"IFERROR([3]PUNTOS!$Z$58,0)","v":0},{"$f":"IFERROR([4]PUNTOS!$Z$58,0)","v":0},{"$f":"IFERROR([5]PUNTOS!$Z$58,0)","v":0},{"$f":"'PROYECTO-DATOS GENERALES'!J17","v":0},null,5,"En declive moderado",0]
[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,6,"Vulnerable",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Colaboraciones con ORGANISMOS, no solo AGENTES DEL SINAI del proyecto"]
[null,null,null,null,null,null,null,null,null,null,null,"Orientación, No todos los Organismos son Agentes del SINAI",null,null,null,null,null,null,null,{"$f":"T$2","v":"CONJUNTA"},{"$f":"U$2","v":"Expte. 000"},"Expte. 000","Expte. 000","Expte. 000","Expte. 000","ÉSTE","Presupuesto","%"]
[null,null,null,null,null,null,null,null,null,null,null,"Colaboraciones con ORGANISMOS de ESTE EXPEDIENTE",null,null,null,null,null,{"$f":"COLABORACIONES!I39","v":0},null,{"$f":"SUM(U62:Z62)","v":0},{"$f":"IFERROR([1]PUNTOS!$R$62,0)","v":0},{"$f":"IFERROR([2]PUNTOS!$R$62,0)","v":0},{"$f":"IFERROR([3]PUNTOS!$R$62,0)","v":0},{"$f":"IFERROR([4]PUNTOS!$R$62,0)","v":0},{"$f":"IFERROR([5]PUNTOS!$R$62,0)","v":0},{"$f":"R62","v":0},{"$f":"SUM(U40:Z40)","v":0},{"$f":"IFERROR(T62/AA62,0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Ver hoja valoración, y meter las colaboraciones con agentes del SINAI",null,null,null,null,null,null,null,"Colaboraciones con Agentes del SINAI del proyecto"]
[null,"Colaboración externa de agentes del SINAI",null,null,null,null,null,null,null,null,null,"Colaboraciones con Agentes del SINAI de ESTE EXPEDIENTE",null,null,null,null,null,"Suma",null,{"$f":"T$2","v":"CONJUNTA"},{"$f":"U$2","v":"Expte. 000"},"Expte. 000","Expte. 000","Expte. 000","Expte. 000","ÉSTE","Presupuesto","%"]
[null,{"$f":"IF(AB66<0.07,0,2)","v":0},"Colaboración externa de agentes del SINAI en proyectos individuales o de colaboración entre empresas. Se valora con 2 puntos cuando el presupuesto de la colaboración establecido en la resolución de concesión sobre el total del proyecto sea al menos el 7%. B65 señala la puntación que correspondería en función del %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L66:Q66)","v":0},null,{"$f":"SUM(U66:Z66)","v":0},{"$f":"IFERROR([1]PUNTOS!$R$66,0)","v":0},{"$f":"IFERROR([2]PUNTOS!$R$66,0)","v":0},{"$f":"IFERROR([3]PUNTOS!$R$66,0)","v":0},{"$f":"IFERROR([4]PUNTOS!$R$66,0)","v":0},{"$f":"IFERROR([5]PUNTOS!$R$66,0)","v":0},{"$f":"R66","v":0},{"$f":"SUM(U44:Z44)","v":0},{"$f":"IFERROR(T66/AA66,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Listado completo en excel disponible en la carpeta"]
[null,"Alineación con las prioridades temáticas de la S4",null,null,null,null,null,null,null,null,null,"Registro de agentes del SINAI:",null,null,"https://www.navarra.es/es/tramites/on/-/line/Registro-de-agentes-de-ejecucion-del-Sistema-Navarro-de-I-D-i-SINAI"]
[null,"El proyecto contribuye específicamente a una prioridad temática S4 a través de las líneas de trabajo señaladas en esa prioridad o transición",null,null,null,null,null,null,null,10]
[null,"El proyecto no encaja con las líneas de trabajo de una prioridad temática S4, pero sí contribuye significativamente a la visión y/o los focos señalados en esa prioridad o transición. ",null,null,null,null,null,null,null,8]
[null,"El proyecto está alineado a las tendencias ligadas a la prioridad temática S4, si bien no contribuye específicamente a la visión/focos de esa prioridad o transición. ",null,null,null,null,null,null,null,6]
[null,"El proyecto está alineado a competencias tecnológicas ligadas a la prioridad temática S4, si bien no contribuye específicamente a la visión/focos de esa prioridad o transición. ",null,null,null,null,null,null,null,5]
[null,"El proyecto no contribuye a la visión y/o los focos señalados en una prioridad, pero su desarrollo facilita el impulso de una actividad que está alineada con la prioridad temática o transición .",null,null,null,null,null,null,null,4]
[null,"No es un proyecto que contribuye a ningún sector priorizado ni ninguna línea/foco/visión de la S4",null,null,null,null,null,null,null,0]
[null,{"$f":"IFERROR(VLOOKUP(C75,B69:J74,9,FALSE),\"Rellena C75\")","v":"Rellena C75"}]
[null,null,"Detallar con qué foco, línea de trabajo, tendencia, alineación internacional y/o competencia tecnológica se alinea "]
[]
[]
[null,"Calificación",null,"TRL","Aproximado",null,"VARIOS",null,"Resultado"]
[null,"Sin determinar",null,"TRL 1","Investigación Industrial",null,"SI",null,"SIN DETERMINAR"]
[null,"Investigación Industrial",null,"TRL 2","Investigación Industrial",null,"NO",null,"Aprobado"]
[null,"Desarrollo Experimental",null,"TRL 3","Investigación Industrial",null,"No procede",null,"Desestimado"]
[null,"Innovación Tecnológica",null,"TRL 4","Desarrollo Experimental"]
[null,"Innovación no tecnológica",null,"TRL 5","Desarrollo Experimental",null,"P empresarial"]
[null,"Innovación en orgnización",null,"TRL 6","Desarrollo Experimental",null,"CORRECTO"]
[null,"No es I+D",null,"TRL 7","Desarrollo Experimental",null,"METER IMPORTE"]
[null,null,null,"TRL 8","Innovación tecnológica"]
[null,null,null,"TRL 9","Innovación tecnológica"]
[]
[null,"Motivo de denegación"]
[null,"SIN DETERMINAR","En cumplimiento de la normativa"]
[null,"Renuncia","El solicitante ha presentado renuncia"]
[null,"Base 1","El proyecto no cumple con la definición de \"Investigación Industrial\" ni de \"Desarrollo Experimental\" según se definen en los apartados 85) y 86) del artículo 2 del Reglamento (UE) número 651/2014, de la Comisión, de 17 de junio de 2014."]
[null,"Base 2","No cumple las condiciones para ser beneficiaria de las ayudas"]
[null,"Base 3.3","El proyecto no cumple las condiciones exigidas para ser considerado de \"Transferencia del Conocimiento\""]
[null,"Base 5","No cumple el efecto incentivador, la fecha de inicio del proyecto es anterior a la fecha de presentación de la solicitud."]
[null,"Base 8.1","Proyecto presentado fuera de plazo."]
[null,"Base 8.2","Proyecto no presentado telemáticamente"]
[null,"Base 8.3.b","No se ha presentado la documentación exigida. Falta el formulario con datos de la solicitante y del proyecto."]
[null,"Base 8.3.c","No se ha presentado la documentación exigida. Falta la memoria técnica descriptiva del proyecto."]
[null,"Base 8.4","No se ha presentado la documentación exigida en plazo de subsanación."]
[null,"Base 10.3","El proyecto no ha obtenido la puntuación mínima en alguno de los apartados a), b), c) o d) del artículo 10,1"]
[null,"Base 16","Incumplimiento de obligaciones de la beneficiaria"]
[null,"Base 20","El proyecto no puede recibir subvención o financiación por un importe superior al coste de la actividad a desarrollar"]

{"sheet":"VALORACION","index":3,"n_rows":414,"n_cols":26,"rows_kept":414,"cut":false,"hidden":true,"merged":[[305,19,305,25],[304,16,304,18],[386,0,386,2],[387,0,387,2],[388,0,388,2],[364,5,364,6],[364,7,364,8],[364,9,364,10],[364,11,364,12],[364,16,364,18],[364,13,364,14],[368,0,368,4],[369,0,369,4],[370,0,370,4],[371,0,371,4],[372,0,372,4],[384,7,384,8],[384,9,384,10],[374,0,374,4],[335,0,335,3],[339,0,339,3],[380,0,380,4],[377,19,377,25],[384,0,385,2],[384,3,384,4],[384,5,384,6],[374,19,374,25],[375,0,375,4],[375,19,375,25],[376,0,376,4],[376,19,376,25],[365,19,365,25],[366,0,366,4],[366,19,366,25],[367,0,367,4],[367,19,367,25],[373,0,373,4],[373,19,373,25],[353,0,362,11],[364,0,365,4],[347,0,347,6],[378,0,378,4],[379,0,379,4],[340,0,346,3],[404,1,404,2],[408,0,408,2],[410,1,410,2],[411,1,411,2],[392,0,392,2],[393,0,393,2],[395,0,395,2],[398,0,398,2],[399,0,399,2],[400,0,400,2],[396,0,396,2],[397,0,397,2],[401,0,401,2],[402,0,402,2],[394,0,394,2],[389,0,389,2],[390,0,390,2],[391,0,391,2],[377,0,377,4],[338,11,338,12],[338,13,338,14],[332,0,332,3],[333,0,333,3],[334,0,334,3],[329,0,329,3],[330,0,330,3],[331,0,331,3],[326,0,326,3],[327,0,327,3],[328,0,328,3],[336,0,336,5],[337,0,337,3],[338,0,338,3],[338,7,338,8],[338,9,338,10],[323,0,323,3],[324,0,324,3],[325,0,325,3],[320,0,320,3],[321,0,321,3],[322,0,322,3],[317,0,317,3],[318,0,318,3],[319,0,319,3],[314,0,314,3],[315,0,315,3],[316,0,316,3],[311,0,311,3],[312,0,312,3],[313,0,313,3],[308,0,308,3],[309,0,309,3],[310,0,310,3],[306,0,306,3],[307,0,307,3],[304,7,304,8],[304,6,305,6],[286,0,286,3],[293,0,302,14],[304,0,305,3],[304,4,305,4],[304,5,305,5],[304,9,304,10],[304,11,304,12],[304,13,304,14],[283,0,283,3],[283,16,283,22],[284,0,284,3],[284,16,284,22],[285,0,285,3],[285,16,285,22],[280,0,280,3],[280,16,280,22],[281,0,281,3],[281,16,281,22],[282,0,282,3],[282,16,282,22],[277,0,277,3],[277,16,277,22],[278,0,278,3],[278,16,278,22],[279,0,279,3],[279,16,279,22],[274,0,274,3],[274,16,274,22],[275,0,275,3],[275,16,275,22],[276,0,276,3],[276,16,276,22],[271,0,271,3],[271,16,271,22],[272,0,272,3],[272,16,272,22],[273,0,273,3],[273,16,273,22],[268,0,268,3],[268,16,268,22],[269,0,269,3],[269,16,269,22],[270,0,270,3],[270,16,270,22],[265,0,265,3],[265,16,265,22],[266,0,266,3],[266,16,266,22],[267,0,267,3],[267,16,267,22],[262,0,262,3],[262,16,262,22],[263,0,263,3],[263,16,263,22],[264,0,264,3],[264,16,264,22],[258,13,258,15],[259,16,259,22],[260,0,260,3],[260,16,260,22],[261,0,261,3],[261,16,261,22],[230,0,230,1],[230,25,230,31],[240,8,240,10],[247,0,256,12],[258,0,259,3],[258,4,258,5],[258,6,258,7],[258,8,258,9],[258,10,258,11],[232,12,232,15],[233,12,233,15],[234,12,234,15],[236,12,236,15],[235,12,235,15],[228,0,228,1],[228,25,228,31],[229,0,229,1],[229,25,229,31],[226,0,226,1],[226,25,226,31],[227,0,227,1],[227,25,227,31],[224,0,224,1],[224,25,224,31],[225,0,225,1],[225,25,225,31],[222,0,222,1],[222,25,222,31],[223,0,223,1],[223,25,223,31],[220,0,220,1],[220,25,220,31],[221,0,221,1],[221,25,221,31],[218,0,218,1],[218,25,218,31],[219,0,219,1],[219,25,219,31],[216,0,216,1],[216,25,216,31],[217,0,217,1],[217,25,217,31],[214,0,214,1],[214,25,214,31],[215,0,215,1],[215,25,215,31],[212,0,212,1],[212,25,212,31],[213,0,213,1],[213,25,213,31],[210,0,210,1],[210,25,210,31],[211,0,211,1],[211,25,211,31],[208,0,208,1],[208,25,208,31],[209,0,209,1],[209,25,209,31],[206,0,206,1],[206,25,206,31],[207,0,207,1],[207,25,207,31],[204,0,204,1],[204,25,204,31],[205,0,205,1],[205,25,205,31],[202,0,202,1],[202,25,202,31],[203,0,203,1],[203,25,203,31],[200,0,200,1],[200,25,200,31],[201,0,201,1],[201,25,201,31],[198,0,198,1],[198,25,198,31],[199,0,199,1],[199,25,199,31],[196,0,196,1],[196,25,196,31],[197,0,197,1],[197,25,197,31],[194,0,194,1],[194,25,194,31],[195,0,195,1],[195,25,195,31],[192,0,192,1],[192,25,192,31],[193,0,193,1],[193,25,193,31],[190,0,190,1],[190,25,190,31],[191,0,191,1],[191,25,191,31],[188,0,188,1],[188,25,188,31],[189,0,189,1],[189,25,189,31],[186,0,186,1],[186,25,186,31],[187,0,187,1],[187,25,187,31],[184,0,184,1],[184,25,184,31],[185,0,185,1],[185,25,185,31],[182,0,182,1],[182,25,182,31],[183,0,183,1],[183,25,183,31],[180,0,180,1],[180,25,180,31],[181,0,181,1],[181,25,181,31],[178,0,178,1],[178,25,178,31],[179,0,179,1],[179,25,179,31],[176,0,176,1],[176,25,176,31],[177,0,177,1],[177,25,177,31],[174,0,174,1],[174,25,174,31],[175,0,175,1],[175,25,175,31],[172,0,172,1],[172,25,172,31],[173,0,173,1],[173,25,173,31],[170,0,170,1],[170,25,170,31],[171,0,171,1],[171,25,171,31],[168,0,168,1],[168,25,168,31],[169,0,169,1],[169,25,169,31],[166,0,166,1],[166,25,166,31],[167,0,167,1],[167,25,167,31],[164,0,164,1],[164,25,164,31],[165,0,165,1],[165,25,165,31],[162,0,162,1],[162,25,162,31],[163,0,163,1],[163,25,163,31],[160,0,160,1],[160,25,160,31],[161,0,161,1],[161,25,161,31],[158,0,158,1],[158,25,158,31],[159,0,159,1],[159,25,159,31],[156,0,156,1],[156,25,156,31],[157,0,157,1],[157,25,157,31],[154,0,154,1],[154,25,154,31],[155,0,155,1],[155,25,155,31],[152,0,152,1],[152,25,152,31],[153,0,153,1],[153,25,153,31],[150,0,150,1],[150,25,150,31],[151,0,151,1],[151,25,151,31],[149,0,149,1],[149,25,149,31],[146,0,146,1],[146,25,146,31],[147,0,147,1],[147,25,147,31],[145,25,145,31],[142,0,142,1],[142,25,142,31],[143,0,143,1],[143,25,143,31],[148,0,148,1],[148,25,148,31],[141,25,141,31],[140,0,141,1],[140,2,141,2],[140,5,141,5],[140,6,141,6],[140,7,141,7],[144,0,144,1],[144,25,144,31],[140,3,141,3],[140,4,141,4],[122,20,122,26],[129,0,138,20],[119,0,119,2],[119,20,119,26],[120,0,120,2],[120,20,120,26],[121,0,121,2],[121,20,121,26],[140,8,140,10],[140,11,140,15],[140,16,140,18],[140,19,140,20],[140,22,140,24],[122,10,122,11],[122,14,122,15],[116,0,116,2],[116,20,116,26],[117,0,117,2],[117,20,117,26],[118,0,118,2],[118,20,118,26],[113,0,113,2],[113,20,113,26],[114,0,114,2],[114,20,114,26],[115,0,115,2],[115,20,115,26],[110,0,110,2],[110,20,110,26],[111,0,111,2],[111,20,111,26],[112,0,112,2],[112,20,112,26],[107,0,107,2],[107,20,107,26],[108,0,108,2],[108,20,108,26],[109,0,109,2],[109,20,109,26],[104,0,104,2],[104,20,104,26],[105,0,105,2],[105,20,105,26],[106,0,106,2],[106,20,106,26],[101,0,101,2],[101,20,101,26],[102,0,102,2],[102,20,102,26],[103,0,103,2],[103,20,103,26],[98,0,98,2],[98,20,98,26],[99,0,99,2],[99,20,99,26],[100,0,100,2],[100,20,100,26],[92,0,92,2],[93,0,93,2],[94,0,94,2],[95,0,95,2],[96,0,96,2],[97,0,97,2],[86,0,86,2],[87,0,87,2],[88,0,88,2],[89,0,89,2],[90,0,90,2],[91,0,91,2],[80,0,80,2],[81,0,81,2],[82,0,82,2],[83,0,83,2],[84,0,84,2],[85,0,85,2],[74,0,74,2],[75,0,75,2],[76,0,76,2],[77,0,77,2],[78,0,78,2],[79,0,79,2],[70,14,70,17],[70,18,70,19],[71,20,71,26],[72,0,72,2],[72,20,72,26],[73,0,73,2],[51,0,51,2],[51,3,51,5],[51,6,51,8],[59,0,68,13],[70,0,71,2],[70,3,71,3],[70,4,71,4],[70,5,71,5],[70,6,70,9],[70,10,70,13],[52,0,52,2],[52,3,52,5],[52,6,52,8],[50,0,50,2],[50,3,50,5],[50,6,50,8],[49,0,49,2],[49,3,49,5],[49,6,49,8],[47,0,47,2],[47,3,47,5],[47,6,47,8],[48,0,48,2],[48,3,48,5],[48,6,48,8],[45,0,45,2],[45,3,45,5],[45,6,45,8],[46,0,46,2],[46,3,46,5],[46,6,46,8],[44,0,44,2],[44,3,44,5],[44,6,44,8],[38,13,40,13],[38,14,38,16],[42,14,42,16],[36,13,37,13],[36,14,37,16],[41,0,41,2],[41,3,41,5],[41,6,41,8],[42,0,42,2],[42,3,42,5],[42,6,42,8],[40,0,40,2],[40,3,40,5],[40,6,40,8],[36,0,36,2],[37,0,37,2],[36,3,36,5],[36,6,36,8],[36,17,36,19],[53,0,53,2],[53,3,53,5],[53,6,53,8],[31,0,31,2],[31,3,31,5],[31,6,31,8],[32,0,32,2],[32,3,32,5],[32,6,32,8],[43,14,43,16],[37,3,37,5],[37,6,37,8],[40,14,40,16],[38,0,38,2],[38,3,38,5],[38,6,38,8],[41,13,43,13],[41,14,41,16],[39,0,39,2],[39,3,39,5],[43,0,43,2],[43,3,43,5],[43,6,43,8],[29,0,29,2],[29,3,29,5],[29,6,29,8],[30,0,30,2],[30,3,30,5],[30,6,30,8],[28,0,28,2],[28,3,28,5],[28,6,28,8],[25,0,25,2],[25,3,25,5],[25,6,25,8],[26,0,26,2],[26,3,26,5],[26,6,26,8],[13,0,13,2],[14,7,14,9],[14,0,14,2],[14,3,14,5],[11,0,11,2],[11,3,11,5],[11,7,11,9],[12,0,12,2],[12,3,12,5],[12,7,12,9],[13,7,13,9],[3,10,3,11],[3,12,3,13],[4,0,4,2],[4,3,4,5],[9,0,9,2],[9,3,9,5],[9,7,9,9],[10,0,10,2],[10,3,10,5],[10,7,10,9],[7,0,7,2],[7,3,7,5],[7,7,7,9],[8,0,8,2],[8,3,8,5],[8,7,8,9],[0,1,0,5],[1,0,1,2],[1,3,1,5],[2,0,2,2],[2,3,2,5],[3,0,3,2],[3,3,3,5],[345,4,345,6],[346,4,346,6],[343,4,343,6],[344,4,344,6],[340,4,340,6],[341,4,341,6],[342,4,342,6],[122,0,122,5],[122,6,122,7],[145,0,145,1],[23,0,23,2],[24,0,24,2],[16,0,16,2],[17,0,17,2],[27,0,27,2],[5,0,5,2],[6,0,6,2],[3,14,3,15],[3,16,3,17],[16,3,16,5],[17,3,17,5],[27,3,27,5],[27,6,27,8],[19,7,19,9],[18,7,18,9],[39,14,39,16],[39,6,39,8],[27,13,27,16],[23,3,23,5],[23,6,23,8],[24,3,24,5],[24,6,24,8],[15,7,15,9],[16,7,16,9],[17,7,17,9],[20,7,20,9],[5,3,5,5],[5,7,5,9],[6,3,6,5],[6,7,6,9],[3,7,4,9]]}
["Titular:",{"$f":"IF('EMPRESA-DATOS GENERALES'!G4=\"\",\"\",'EMPRESA-DATOS GENERALES'!G4)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Versión:","V5",2025]
["Número de expediente",null,null,"0011-1365-2025-000",null,null,null,"CUMPLE TODOS LOS  REQUISITOS:",null,null,{"$f":"IF(AND(D4=$V$3,R28=$V$3,OR(D8=$V$3,D8=$V$5)),$V$3,$V$4)","v":"NO"},"PUNTUACIÓN:",null,{"$f":"PUNTOS!D27","v":0},null,null,null,null,null,null,null,"VARIOS",null,"Renuncia al pago a cuenta"]
["Fecha de solicitud",null,null,{"$f":"G29","v":""},null,null,null,{"$f":"PUNTOS!B29","v":"EL PROYECTO NO SUPERA ALGUNO DE LOS APARTADOS a), b), c) o d)"},null,null,null,null,null,null,null,null,null,null,null,null,null,"SI",null,"Renuncio al primer pago a cuenta"]
["CUMPLE efecto incentivador (Art. 5)",null,null,{"$f":"IF(G28>D3,V3,V4)","v":"NO"},null,null,null,"PRESUPUESTO TOTAL DEL PROYECTO (€) ",null,null,"Periodo 1",null,"Periodo 2",null,"Periodo 3",null,"Total ",null,null,null,null,"NO",null,"No renuncio al primer pago a cuenta"]
[null,null,null,{"$f":"IFERROR(IF(D4=V4,\"Ver fecha inicio del proyecto en G30\",\"\"),\"\")","v":"Ver fecha inicio del proyecto en G30"},null,null,null,null,null,null,"Solicitado","Aceptado","Solicitado","Aceptado","Solicitado","Aceptado","Solicitado","Aceptado",null,null,null,"No procede",null,"A criterio de la administración"]
["Tamaño o tipo agente. Aceptado",null,null,{"$f":"IF(G38=V9,G37,G38)","v":0},null,null,null,"AMORTIZACIONES ACTIVOS ",null,null,{"$f":"D387","v":0},{"$f":"IF($D$12=$V$28,0,E387)","v":0},0,{"$f":"IF($D$12=$V$28,0,G387)","v":0},{"$f":"H387","v":0},{"$f":"IF($D$12=$V$28,0,I387)","v":0},{"$f":"J387","v":0},{"$f":"IF($D$12=$V$28,0,K387)","v":0},null,null,null,"Requerir tras concesión"]
["Tipo de proyecto",null,null,{"$f":"G39","v":0},null,null,null,"PERSONAL ",null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"CDTI"]
["CUMPLE  % Transferencia / Colabor.",null,null,null,null,null,null,"Personal dedicado en exclusiva a I+D",null,null,0,0,0,0,0,0,0,0,null,null,null,"Tamaño de empresa",null,"% CDTI",null,"Concedido"]
["Es el coordinador",null,null,{"$f":"PUNTOS!G43","v":0},null,null,null,"Otro personal de I+D",null,null,0,0,0,0,0,0,0,0,null,null,null,"Agente del SINAI",null,1,null,"Denegado"]
["Código si es Col. o Transf.",null,null,{"$f":"PUNTOS!F43","v":0},null,null,null,"MATERIALES ",null,null,0,0,0,0,0,0,0,0,null,null,null,"Grande",6,0.05,null,"No procede"]
["Calificación",null,null,{"$f":"PUNTOS!E46","v":0},null,null,null,"COLABORACIONES EXTERNAS ",null,null,0,0,0,0,0,0,0,0,null,null,null,"Mediana",5,0.1,null,"No solicitado"]
["Resultado",null,null,{"$f":"PUNTOS!E47","v":0},null,null,null,"Universidades + CCTT + OPI+ Unidades de I+D+i empresarial",null,null,0,0,0,0,0,0,0,0,null,null,null,"Pequeña",4,0.15,null,"Pendiente de comprobar"]
["Otras ayudas solicitadas",null,null,{"$f":"G43","v":0},null,null,null,"Otras colaboraciones (empresas)",null,null,0,0,0,0,0,0,0,0]
["Fecha de concesión/compatible/ %",null,null,{"$f":"G44","v":{"$error":"#N/A"}},null,null,null,"Desarrolladas fuera de la UE",null,null,{"$f":"D395","v":0},0,{"$f":"F395","v":0},0,{"$f":"H395","v":0},0,{"$f":"J395","v":0},0,null,null,null,"Tipo",null,null,null,"Patentes"]
["Ayudas CDTI",null,null,null,null,null,null,"OTROS COSTES",null,null,{"$f":"D396","v":0},0,{"$f":"F396","v":0},0,{"$f":"H396","v":0},0,{"$f":"J396","v":0},0,null,null,null,"Individual",null,null,null,"Ninguna"]
["Unidad de I+D+i  empresarial individual, se añade % siguiente",null,null,null,null,{"$f":"IF(AND(D7=V15,D6=V11,'EMPRESA-DATOS GENERALES'!K3='EMPRESA-DATOS GENERALES'!Q8),0.1,IF(AND(D7=V15,D6=V10,'EMPRESA-DATOS GENERALES'!K3='EMPRESA-DATOS GENERALES'!Q8),0.15,0))","v":0},null,"Susceptibles de deducción fiscal",null,null,0,0,0,0,0,0,0,0,null,null,null,"Colaboración entre empresas",null,null,null,"Patente europea"]
["Evaluador",null,null,null,null,null,null,"No susceptibles de deducción fiscal",null,null,0,0,0,0,0,0,0,0,null,null,null,"Transferencia del conocimiento",null,null,null,"Patente nacional"]
["Fecha de evaluación",null,null,null,null,null,null,"COSTES INDIRECTOS",null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"Patente en terceros países"]
[null,null,null,null,null,null,null,"INGRESOS DEL PROYECTO",null,null,0,0,0,0,0,0,0,0,null,null,null,"Calificación",null,null,null,"Modelo de utilidad"]
[null,null,null,null,null,null,null,"TOTAL",null,null,0,0,0,0,0,0,0,0,null,null,null,"Sin determinar",null,null,null,"Certificado complementario"]
[null,null,null,null,null,null,null,"IMPORTE SUBVENCIÓN ",null,null,null,{"$f":"IF($D$12=$V$28,0,E409)","v":0},null,{"$f":"IF($D$12=$V$28,0,G409)","v":0},null,{"$f":"IF($D$12=$V$28,0,I409)","v":0},null,{"$f":"IF($D$12=$V$28,0,K409)","v":0},null,null,null,"Investigación Industrial"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(D412<1,D405<1),\"Ver celdas D361 y D368\",\"\")","v":""},null,null,null,"Desarrollo Experimental",null,null,null,"Tipo de solicitante. La misma lista en EMPRESA-DATOS GENERALES, debe coincidir"]
["Para cambiar archivo de referencia: Datos/Editar vínculos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(D412<1,D405<1),\"Ayuda recortada por máximos. 7.2\",\"\")","v":""},null,null,null,"No es I+D+i",null,null,null,"Empresa"]
["DESDE ARCHIVO DE EXTRA",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,1,FALSE)","v":{"$error":"#N/A"}},null,null,"EXCEL Y VALORACIÓN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Universidad"]
["Titular principal",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,3,FALSE)","v":{"$error":"#N/A"}},null,null,{"$f":"'EMPRESA-DATOS GENERALES'!G4","v":0},null,null,"Verificar que coinciden extra y formulario",null,null,null,"INTENSIDAD MÁXIMA:",null,{"$f":"IF(OR(D11=V20,D11=V23),0,IF(D6=V9,1,IF(D11=V21,VLOOKUP(D7,O39:T41,VLOOKUP(D6,V10:W12,2,FALSE),FALSE),IF(D11=V22,VLOOKUP(D7,O42:T44,VLOOKUP(D6,V10:W12,2,FALSE),FALSE),0))))","v":0},"AYUDA",null,null,null,null,"Resultado",null,null,null,"Centro de Investigación"]
["CIF",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,2,FALSE)","v":{"$error":"#N/A"}},null,null,{"$f":"'EMPRESA-DATOS GENERALES'!C5","v":0},null,null,"Verificar que coinciden extra y formulario",null,null,null,"INTENSIDAD DE AYUDA:",null,{"$f":"ROUND(IF(PUNTOS!B29=\"EL PROYECTO ESTÁ APROBADO\",IF(D6=V9,1,IF(D15=Z8,MIN(VLOOKUP(D6,V10:X12,3,FALSE),(P25+F16)),(P25+F16))),0),4)","v":0},2026,{"$f":"L21","v":0},2027,{"$f":"N21+P21","v":0},null,"SIN DETERMINAR",null,null,null,"Instituto de Investigación Sanitaria"]
["TituloProyecto",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,6,FALSE)","v":{"$error":"#N/A"}},null,null,{"$f":"'PROYECTO-DATOS GENERALES'!$B$5","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aprobado",null,null,null,"Centro tecnológico"]
["FechaComienzoProyecto",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,8,FALSE)","v":{"$error":"#N/A"}},null,null,{"$f":"'PROYECTO-DATOS GENERALES'!$C$11","v":"00:00:00"},null,null,"Verificar que coinciden extra y formulario",null,null,null,"CUMPLE REVISIÓN ADMINISTRATIVA ",null,null,null,{"$f":" IF(AND(R29=V3,R30=V3,R31=V3,OR(R32=V3,R32=V5),OR(R33=V3,R33=V5,R33=V6),OR(R34=V3,R34=V5,R34=V6)),V3,V4)","v":"NO"},null,null,null,"Desestimado",null,null,null,"Unidad de I+D+i empresarial"]
["FX_ENTRADA_REGISTRA",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,4,FALSE)","v":{"$error":"#N/A"}},null,null,{"$f":"IFERROR(MID(D29,1,10)+1-1,\"\")","v":""},null,null,null,null,null,null,"Formulario con datos del proyecto y de la empresa",null,null,null,null,null,null,null,null,null,null,null,"Entidad singular"]
["FechaFinProyecto",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,9,FALSE)","v":{"$error":"#N/A"}},null,null,{"$f":"'PROYECTO-DATOS GENERALES'!$C$12","v":"00:00:00"},null,null,"Verificar que coinciden extra y formulario",null,null,null,"Memoria técnica descriptiva del proyecto",null,null,null,null,null,null,null,"Prioridades temáticas de la S4: ",null,null,null,"Coordinador de agentes de ejecución"]
["g) ha recibido ayudas Cov. I+D 2016-24",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,27,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,"Verificar y combrobar PUNTOS",null,null,null,"Formulario con la dedicación del personal (Subs)",null,null,null,null,null,null,null,"Ninguna"]
["e) Prioridad temática",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,28,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,"Verificar y valorar en hoja PUNTOS",null,null,null,"Cuentas 3 últimos ejercicios.PYME (SUBSANABLE)",null,null,null,null,null,null,null,"Movilidad eléctrica y conectada."]
["e) Transición",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,29,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,"Verificar y valorar en hoja PUNTOS",null,null,null,"Acuerdo (SUBSANABLE)- Individual no procede",null,null,null,null,null,null,null,"Alimentación saludable y sostenible."]
["f) Medidas reducción mat primas",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,13,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,"Hasta 2 ptos:",null,"Suma",null,"Certificado auditor Morosisdad (SUBSANABLE) *",null,null,null,null,"Verificar antes G42",null,null,"Industria de la energía verde."]
["f) Medidas aumento tiempo recursos",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,14,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,"Hasta 2 ptos:",null,"Ec. Circular",null,null,null,null,null,null,null,null,null,"Medicina personalizada."]
["f) Medidas gestión residuos",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,15,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,"Hasta 1 pto:",null,{"$f":"SUM(K34:K36)","v":0},null,"Intensidad máxima para empresas",null,null,null,null,null,null,null,"Turismo sostenible."]
["TipoSolicitante",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,16,FALSE)","v":{"$error":"#N/A"}},null,null,{"$f":"'EMPRESA-DATOS GENERALES'!$K$3","v":0},null,null,"Verificar que coinciden extra y formulario",null,null,null,"Calificación","TIPO",null,null,"TAMAÑO",null,null,null,"Industria audiovisual."]
["TamanoEmpresa",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,17,FALSE)","v":{"$error":"#N/A"}},null,null,{"$f":"'EMPRESA-DATOS GENERALES'!L21","v":0},null,null,"Verificar extra, formulario y aceptar tamaño",null,null,null,null,null,null,null,"PEQUEÑA","MEDIANA","GRANDE"]
["TipoProyecto",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,18,FALSE)","v":{"$error":"#N/A"}},null,null,{"$f":"'PROYECTO-DATOS GENERALES'!G14","v":0},null,null,"Verificar que coinciden extra y formulario",null,null,null,"Investigación Industrial","Individual",null,null,0.7,0.5,0.35,null,"Transiciones de la S4:"]
["Es socio o coordinador",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,30,FALSE)","v":{"$error":"#N/A"}},null,null,{"$f":"'PROYECTO-DATOS GENERALES'!J16","v":0},null,null,"Verificar. Dejar Coordinador, o el núm del coordinador",null,null,null,null,"Colaboración entre empresas",null,null,0.8,0.65,0.5,null,"Ninguna"]
["Morosidad, puede presentar abrev.",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,31,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,"Verificar si no procede. <30.000 € de ayuda y agentes SINAI",null,null,null,null,"Transferencia del conocimiento",null,null,0.8,0.65,0.5,null,"Transición ecológica."]
["Patentes",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,22,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,"Verificar con la memoria",null,null,null,"Desarrollo experimental","Individual",null,null,0.45,0.25,0.1,null,"Transición digital."]
["OtrasAyudas",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,23,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,"Verificar y poner SI o NO",null,null,null,null,"Colaboración entre empresas",null,null,0.6,0.4,0.25]
["FechaOtraAyuda",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,24,FALSE)","v":{"$error":"#N/A"}},null,null,{"$f":"D44","v":{"$error":"#N/A"}},null,null,"Verificar que coinciden extra y formulario",null,null,null,null,"Transferencia del conocimiento",null,null,0.6,0.4,0.25]
["OrganismoOtraAyuda",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,25,FALSE)","v":{"$error":"#N/A"}},null,null,{"$f":"'PROYECTO-DATOS GENERALES'!B25","v":0}]
["InscritoRegistroIndustrial",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,19,FALSE)","v":{"$error":"#N/A"}},null,null,{"$f":"'EMPRESA-DATOS GENERALES'!I11","v":0},null,null,null,null,null,null,"Patentes",null,"ptos"]
["MotivoRegistroIndustrial",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,20,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,"Ninguna",null,0]
["Correo electrónico de contacto",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,10,FALSE)","v":{"$error":"#N/A"}},null,null,{"$f":"'EMPRESA-DATOS GENERALES'!K14","v":0},null,null,null,null,null,null,"Patente europea",null,2]
["PresupuestoPresentado",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,7,FALSE)","v":{"$error":"#N/A"}},null,null,{"$f":"'PRESUPUESTO TOTAL'!F19","v":0},null,null,null,null,null,null,"Patente nacional",null,2]
["Autoriza consulta de datos",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,21,FALSE)","v":{"$error":"#N/A"}},null,null,{"$f":"D50","v":{"$error":"#N/A"}},null,null,null,null,null,null,"Patente en terceros países",null,2]
["Tipo de solicitud",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,26,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,"Modelo de utilidad",null,1]
["Sustituye a a num justificante",null,null,{"$f":"VLOOKUP($D$2,[6]Hoja1!$A$2:$AE$1000,5,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,"Certificado complementario",null,1]
["Puntos Despoblación",null,null,{"$f":"'PROYECTO-DATOS GENERALES'!G34","v":""},null,null,{"$f":"D53","v":""},null,null,"Verificar el municipio  con la memoria.",null,null,null,"Patentes y publicaciones",null,{"$f":"IFERROR(VLOOKUP(G42,$N$47:$P$52,3,FALSE),0)","v":0}]
["Sexo IP del proyecto",null,null,{"$f":"'PROYECTO-DATOS GENERALES'!F38","v":0},null,null,{"$f":"D54","v":0},null,null,"Verificar el sexo  con la memoria."]
[]
[null,"VALORACIÓN DE ACTIVOS"]
["Resaltar las casillas modificadas en amarillo. Tiene formato condicional"]
["Para salto de línea dentro de la misma celda Alt+Intro. No usar el punto y coma."]
[null,null,null,null,null,"JUSTIFICACIÓN DE LAS REDUCCIONES"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Denominación equipo",null,null,"Importe de adquisición","Fecha inicio amortización","Cuota anual amortización","Periodo 1",null,null,null,"Periodo 2",null,null,null,"Periodo 3",null,null,null,"TOTAL"]
[null,null,null,null,null,null,"% Dedicación"," Meses Imputables","Importe\nSolicitado","Importe Aceptado","% Dedicación"," Meses Imputables","Importe\nSolicitado","Importe Aceptado","% Dedicación"," Meses Imputables","Importe\nSolicitado","Importe Aceptado","Importe Solicitado","Importe Aceptado","OBSERVACIONES INTERNAS"]
[{"$f":"ACTIVOS!B13","v":0},null,null,{"$f":"ACTIVOS!C13","v":0},{"$f":"ACTIVOS!D13","v":"00:00:00"},{"$f":"ACTIVOS!E13","v":0},{"$f":"ACTIVOS!F13","v":0},{"$f":"ACTIVOS!G13","v":0},{"$f":"ACTIVOS!H13","v":0},{"$f":"ROUND($F73*G73*H73/12,2)","v":0},{"$f":"ACTIVOS!I13","v":0},{"$f":"ACTIVOS!J13","v":0},{"$f":"ACTIVOS!K13","v":0},{"$f":"ROUND($F73*K73*L73/12,2)","v":0},{"$f":"ACTIVOS!L13","v":0},{"$f":"ACTIVOS!M13","v":0},{"$f":"ACTIVOS!N13","v":0},{"$f":"ROUND($F73*O73*P73/12,2)","v":0},{"$f":"ACTIVOS!O13","v":0},{"$f":"J73+N73+R73","v":0}]
[{"$f":"ACTIVOS!B14","v":0},null,null,{"$f":"ACTIVOS!C14","v":0},{"$f":"ACTIVOS!D14","v":"00:00:00"},{"$f":"ACTIVOS!E14","v":0},{"$f":"ACTIVOS!F14","v":0},{"$f":"ACTIVOS!G14","v":0},{"$f":"ACTIVOS!H14","v":0},{"$f":"ROUND($F74*G74*H74/12,2)","v":0},{"$f":"ACTIVOS!I14","v":0},{"$f":"ACTIVOS!J14","v":0},{"$f":"ACTIVOS!K14","v":0},{"$f":"ROUND($F74*K74*L74/12,2)","v":0},{"$f":"ACTIVOS!L14","v":0},{"$f":"ACTIVOS!M14","v":0},{"$f":"ACTIVOS!N14","v":0},{"$f":"ROUND($F74*O74*P74/12,2)","v":0},{"$f":"ACTIVOS!O14","v":0},{"$f":"J74+N74+R74","v":0}]
[{"$f":"ACTIVOS!B15","v":0},null,null,{"$f":"ACTIVOS!C15","v":0},{"$f":"ACTIVOS!D15","v":"00:00:00"},{"$f":"ACTIVOS!E15","v":0},{"$f":"ACTIVOS!F15","v":0},{"$f":"ACTIVOS!G15","v":0},{"$f":"ACTIVOS!H15","v":0},0,{"$f":"ACTIVOS!I15","v":0},{"$f":"ACTIVOS!J15","v":0},{"$f":"ACTIVOS!K15","v":0},0,{"$f":"ACTIVOS!L15","v":0},{"$f":"ACTIVOS!M15","v":0},{"$f":"ACTIVOS!N15","v":0},0,{"$f":"ACTIVOS!O15","v":0},0]
[{"$f":"ACTIVOS!B16","v":0},null,null,{"$f":"ACTIVOS!C16","v":0},{"$f":"ACTIVOS!D16","v":"00:00:00"},{"$f":"ACTIVOS!E16","v":0},{"$f":"ACTIVOS!F16","v":0},{"$f":"ACTIVOS!G16","v":0},{"$f":"ACTIVOS!H16","v":0},0,{"$f":"ACTIVOS!I16","v":0},{"$f":"ACTIVOS!J16","v":0},{"$f":"ACTIVOS!K16","v":0},0,{"$f":"ACTIVOS!L16","v":0},{"$f":"ACTIVOS!M16","v":0},{"$f":"ACTIVOS!N16","v":0},0,{"$f":"ACTIVOS!O16","v":0},0]
[{"$f":"ACTIVOS!B17","v":0},null,null,{"$f":"ACTIVOS!C17","v":0},{"$f":"ACTIVOS!D17","v":"00:00:00"},{"$f":"ACTIVOS!E17","v":0},{"$f":"ACTIVOS!F17","v":0},{"$f":"ACTIVOS!G17","v":0},{"$f":"ACTIVOS!H17","v":0},0,{"$f":"ACTIVOS!I17","v":0},{"$f":"ACTIVOS!J17","v":0},{"$f":"ACTIVOS!K17","v":0},0,{"$f":"ACTIVOS!L17","v":0},{"$f":"ACTIVOS!M17","v":0},{"$f":"ACTIVOS!N17","v":0},0,{"$f":"ACTIVOS!O17","v":0},0]
[{"$f":"ACTIVOS!B18","v":0},null,null,{"$f":"ACTIVOS!C18","v":0},{"$f":"ACTIVOS!D18","v":"00:00:00"},{"$f":"ACTIVOS!E18","v":0},{"$f":"ACTIVOS!F18","v":0},{"$f":"ACTIVOS!G18","v":0},{"$f":"ACTIVOS!H18","v":0},0,{"$f":"ACTIVOS!I18","v":0},{"$f":"ACTIVOS!J18","v":0},{"$f":"ACTIVOS!K18","v":0},0,{"$f":"ACTIVOS!L18","v":0},{"$f":"ACTIVOS!M18","v":0},{"$f":"ACTIVOS!N18","v":0},0,{"$f":"ACTIVOS!O18","v":0},0]
[{"$f":"ACTIVOS!B19","v":0},null,null,{"$f":"ACTIVOS!C19","v":0},{"$f":"ACTIVOS!D19","v":"00:00:00"},{"$f":"ACTIVOS!E19","v":0},{"$f":"ACTIVOS!F19","v":0},{"$f":"ACTIVOS!G19","v":0},{"$f":"ACTIVOS!H19","v":0},0,{"$f":"ACTIVOS!I19","v":0},{"$f":"ACTIVOS!J19","v":0},{"$f":"ACTIVOS!K19","v":0},0,{"$f":"ACTIVOS!L19","v":0},{"$f":"ACTIVOS!M19","v":0},{"$f":"ACTIVOS!N19","v":0},0,{"$f":"ACTIVOS!O19","v":0},0]
[{"$f":"ACTIVOS!B20","v":0},null,null,{"$f":"ACTIVOS!C20","v":0},{"$f":"ACTIVOS!D20","v":"00:00:00"},{"$f":"ACTIVOS!E20","v":0},{"$f":"ACTIVOS!F20","v":0},{"$f":"ACTIVOS!G20","v":0},{"$f":"ACTIVOS!H20","v":0},0,{"$f":"ACTIVOS!I20","v":0},{"$f":"ACTIVOS!J20","v":0},{"$f":"ACTIVOS!K20","v":0},0,{"$f":"ACTIVOS!L20","v":0},{"$f":"ACTIVOS!M20","v":0},{"$f":"ACTIVOS!N20","v":0},0,{"$f":"ACTIVOS!O20","v":0},0]
[{"$f":"ACTIVOS!B21","v":0},null,null,{"$f":"ACTIVOS!C21","v":0},{"$f":"ACTIVOS!D21","v":"00:00:00"},{"$f":"ACTIVOS!E21","v":0},{"$f":"ACTIVOS!F21","v":0},{"$f":"ACTIVOS!G21","v":0},{"$f":"ACTIVOS!H21","v":0},0,{"$f":"ACTIVOS!I21","v":0},{"$f":"ACTIVOS!J21","v":0},{"$f":"ACTIVOS!K21","v":0},0,{"$f":"ACTIVOS!L21","v":0},{"$f":"ACTIVOS!M21","v":0},{"$f":"ACTIVOS!N21","v":0},0,{"$f":"ACTIVOS!O21","v":0},0]
[{"$f":"ACTIVOS!B22","v":0},null,null,{"$f":"ACTIVOS!C22","v":0},{"$f":"ACTIVOS!D22","v":"00:00:00"},{"$f":"ACTIVOS!E22","v":0},{"$f":"ACTIVOS!F22","v":0},{"$f":"ACTIVOS!G22","v":0},{"$f":"ACTIVOS!H22","v":0},0,{"$f":"ACTIVOS!I22","v":0},{"$f":"ACTIVOS!J22","v":0},{"$f":"ACTIVOS!K22","v":0},0,{"$f":"ACTIVOS!L22","v":0},{"$f":"ACTIVOS!M22","v":0},{"$f":"ACTIVOS!N22","v":0},0,{"$f":"ACTIVOS!O22","v":0},0]
[{"$f":"ACTIVOS!B23","v":0},null,null,{"$f":"ACTIVOS!C23","v":0},{"$f":"ACTIVOS!D23","v":"00:00:00"},{"$f":"ACTIVOS!E23","v":0},{"$f":"ACTIVOS!F23","v":0},{"$f":"ACTIVOS!G23","v":0},{"$f":"ACTIVOS!H23","v":0},0,{"$f":"ACTIVOS!I23","v":0},{"$f":"ACTIVOS!J23","v":0},{"$f":"ACTIVOS!K23","v":0},0,{"$f":"ACTIVOS!L23","v":0},{"$f":"ACTIVOS!M23","v":0},{"$f":"ACTIVOS!N23","v":0},0,{"$f":"ACTIVOS!O23","v":0},0]
[{"$f":"ACTIVOS!B24","v":0},null,null,{"$f":"ACTIVOS!C24","v":0},{"$f":"ACTIVOS!D24","v":"00:00:00"},{"$f":"ACTIVOS!E24","v":0},{"$f":"ACTIVOS!F24","v":0},{"$f":"ACTIVOS!G24","v":0},{"$f":"ACTIVOS!H24","v":0},0,{"$f":"ACTIVOS!I24","v":0},{"$f":"ACTIVOS!J24","v":0},{"$f":"ACTIVOS!K24","v":0},0,{"$f":"ACTIVOS!L24","v":0},{"$f":"ACTIVOS!M24","v":0},{"$f":"ACTIVOS!N24","v":0},0,{"$f":"ACTIVOS!O24","v":0},0]
[{"$f":"ACTIVOS!B25","v":0},null,null,{"$f":"ACTIVOS!C25","v":0},{"$f":"ACTIVOS!D25","v":"00:00:00"},{"$f":"ACTIVOS!E25","v":0},{"$f":"ACTIVOS!F25","v":0},{"$f":"ACTIVOS!G25","v":0},{"$f":"ACTIVOS!H25","v":0},0,{"$f":"ACTIVOS!I25","v":0},{"$f":"ACTIVOS!J25","v":0},{"$f":"ACTIVOS!K25","v":0},0,{"$f":"ACTIVOS!L25","v":0},{"$f":"ACTIVOS!M25","v":0},{"$f":"ACTIVOS!N25","v":0},0,{"$f":"ACTIVOS!O25","v":0},0]
[{"$f":"ACTIVOS!B26","v":0},null,null,{"$f":"ACTIVOS!C26","v":0},{"$f":"ACTIVOS!D26","v":"00:00:00"},{"$f":"ACTIVOS!E26","v":0},{"$f":"ACTIVOS!F26","v":0},{"$f":"ACTIVOS!G26","v":0},{"$f":"ACTIVOS!H26","v":0},0,{"$f":"ACTIVOS!I26","v":0},{"$f":"ACTIVOS!J26","v":0},{"$f":"ACTIVOS!K26","v":0},0,{"$f":"ACTIVOS!L26","v":0},{"$f":"ACTIVOS!M26","v":0},{"$f":"ACTIVOS!N26","v":0},0,{"$f":"ACTIVOS!O26","v":0},0]
[{"$f":"ACTIVOS!B27","v":0},null,null,{"$f":"ACTIVOS!C27","v":0},{"$f":"ACTIVOS!D27","v":"00:00:00"},{"$f":"ACTIVOS!E27","v":0},{"$f":"ACTIVOS!F27","v":0},{"$f":"ACTIVOS!G27","v":0},{"$f":"ACTIVOS!H27","v":0},0,{"$f":"ACTIVOS!I27","v":0},{"$f":"ACTIVOS!J27","v":0},{"$f":"ACTIVOS!K27","v":0},0,{"$f":"ACTIVOS!L27","v":0},{"$f":"ACTIVOS!M27","v":0},{"$f":"ACTIVOS!N27","v":0},0,{"$f":"ACTIVOS!O27","v":0},0]
[{"$f":"ACTIVOS!B28","v":0},null,null,{"$f":"ACTIVOS!C28","v":0},{"$f":"ACTIVOS!D28","v":"00:00:00"},{"$f":"ACTIVOS!E28","v":0},{"$f":"ACTIVOS!F28","v":0},{"$f":"ACTIVOS!G28","v":0},{"$f":"ACTIVOS!H28","v":0},0,{"$f":"ACTIVOS!I28","v":0},{"$f":"ACTIVOS!J28","v":0},{"$f":"ACTIVOS!K28","v":0},0,{"$f":"ACTIVOS!L28","v":0},{"$f":"ACTIVOS!M28","v":0},{"$f":"ACTIVOS!N28","v":0},0,{"$f":"ACTIVOS!O28","v":0},0]
[{"$f":"ACTIVOS!B29","v":0},null,null,{"$f":"ACTIVOS!C29","v":0},{"$f":"ACTIVOS!D29","v":"00:00:00"},{"$f":"ACTIVOS!E29","v":0},{"$f":"ACTIVOS!F29","v":0},{"$f":"ACTIVOS!G29","v":0},{"$f":"ACTIVOS!H29","v":0},0,{"$f":"ACTIVOS!I29","v":0},{"$f":"ACTIVOS!J29","v":0},{"$f":"ACTIVOS!K29","v":0},0,{"$f":"ACTIVOS!L29","v":0},{"$f":"ACTIVOS!M29","v":0},{"$f":"ACTIVOS!N29","v":0},0,{"$f":"ACTIVOS!O29","v":0},0]
[{"$f":"ACTIVOS!B30","v":0},null,null,{"$f":"ACTIVOS!C30","v":0},{"$f":"ACTIVOS!D30","v":"00:00:00"},{"$f":"ACTIVOS!E30","v":0},{"$f":"ACTIVOS!F30","v":0},{"$f":"ACTIVOS!G30","v":0},{"$f":"ACTIVOS!H30","v":0},0,{"$f":"ACTIVOS!I30","v":0},{"$f":"ACTIVOS!J30","v":0},{"$f":"ACTIVOS!K30","v":0},0,{"$f":"ACTIVOS!L30","v":0},{"$f":"ACTIVOS!M30","v":0},{"$f":"ACTIVOS!N30","v":0},0,{"$f":"ACTIVOS!O30","v":0},0]
[{"$f":"ACTIVOS!B31","v":0},null,null,{"$f":"ACTIVOS!C31","v":0},{"$f":"ACTIVOS!D31","v":"00:00:00"},{"$f":"ACTIVOS!E31","v":0},{"$f":"ACTIVOS!F31","v":0},{"$f":"ACTIVOS!G31","v":0},{"$f":"ACTIVOS!H31","v":0},0,{"$f":"ACTIVOS!I31","v":0},{"$f":"ACTIVOS!J31","v":0},{"$f":"ACTIVOS!K31","v":0},0,{"$f":"ACTIVOS!L31","v":0},{"$f":"ACTIVOS!M31","v":0},{"$f":"ACTIVOS!N31","v":0},0,{"$f":"ACTIVOS!O31","v":0},0]
[{"$f":"ACTIVOS!B32","v":0},null,null,{"$f":"ACTIVOS!C32","v":0},{"$f":"ACTIVOS!D32","v":"00:00:00"},{"$f":"ACTIVOS!E32","v":0},{"$f":"ACTIVOS!F32","v":0},{"$f":"ACTIVOS!G32","v":0},{"$f":"ACTIVOS!H32","v":0},0,{"$f":"ACTIVOS!I32","v":0},{"$f":"ACTIVOS!J32","v":0},{"$f":"ACTIVOS!K32","v":0},0,{"$f":"ACTIVOS!L32","v":0},{"$f":"ACTIVOS!M32","v":0},{"$f":"ACTIVOS!N32","v":0},0,{"$f":"ACTIVOS!O32","v":0},0]
[{"$f":"ACTIVOS!B33","v":0},null,null,{"$f":"ACTIVOS!C33","v":0},{"$f":"ACTIVOS!D33","v":"00:00:00"},{"$f":"ACTIVOS!E33","v":0},{"$f":"ACTIVOS!F33","v":0},{"$f":"ACTIVOS!G33","v":0},{"$f":"ACTIVOS!H33","v":0},0,{"$f":"ACTIVOS!I33","v":0},{"$f":"ACTIVOS!J33","v":0},{"$f":"ACTIVOS!K33","v":0},0,{"$f":"ACTIVOS!L33","v":0},{"$f":"ACTIVOS!M33","v":0},{"$f":"ACTIVOS!N33","v":0},0,{"$f":"ACTIVOS!O33","v":0},0]
[{"$f":"ACTIVOS!B34","v":0},null,null,{"$f":"ACTIVOS!C34","v":0},{"$f":"ACTIVOS!D34","v":"00:00:00"},{"$f":"ACTIVOS!E34","v":0},{"$f":"ACTIVOS!F34","v":0},{"$f":"ACTIVOS!G34","v":0},{"$f":"ACTIVOS!H34","v":0},0,{"$f":"ACTIVOS!I34","v":0},{"$f":"ACTIVOS!J34","v":0},{"$f":"ACTIVOS!K34","v":0},0,{"$f":"ACTIVOS!L34","v":0},{"$f":"ACTIVOS!M34","v":0},{"$f":"ACTIVOS!N34","v":0},0,{"$f":"ACTIVOS!O34","v":0},0]
[{"$f":"ACTIVOS!B35","v":0},null,null,{"$f":"ACTIVOS!C35","v":0},{"$f":"ACTIVOS!D35","v":"00:00:00"},{"$f":"ACTIVOS!E35","v":0},{"$f":"ACTIVOS!F35","v":0},{"$f":"ACTIVOS!G35","v":0},{"$f":"ACTIVOS!H35","v":0},0,{"$f":"ACTIVOS!I35","v":0},{"$f":"ACTIVOS!J35","v":0},{"$f":"ACTIVOS!K35","v":0},0,{"$f":"ACTIVOS!L35","v":0},{"$f":"ACTIVOS!M35","v":0},{"$f":"ACTIVOS!N35","v":0},0,{"$f":"ACTIVOS!O35","v":0},0]
[{"$f":"ACTIVOS!B36","v":0},null,null,{"$f":"ACTIVOS!C36","v":0},{"$f":"ACTIVOS!D36","v":"00:00:00"},{"$f":"ACTIVOS!E36","v":0},{"$f":"ACTIVOS!F36","v":0},{"$f":"ACTIVOS!G36","v":0},{"$f":"ACTIVOS!H36","v":0},0,{"$f":"ACTIVOS!I36","v":0},{"$f":"ACTIVOS!J36","v":0},{"$f":"ACTIVOS!K36","v":0},0,{"$f":"ACTIVOS!L36","v":0},{"$f":"ACTIVOS!M36","v":0},{"$f":"ACTIVOS!N36","v":0},0,{"$f":"ACTIVOS!O36","v":0},0]
[{"$f":"ACTIVOS!B37","v":0},null,null,{"$f":"ACTIVOS!C37","v":0},{"$f":"ACTIVOS!D37","v":"00:00:00"},{"$f":"ACTIVOS!E37","v":0},{"$f":"ACTIVOS!F37","v":0},{"$f":"ACTIVOS!G37","v":0},{"$f":"ACTIVOS!H37","v":0},0,{"$f":"ACTIVOS!I37","v":0},{"$f":"ACTIVOS!J37","v":0},{"$f":"ACTIVOS!K37","v":0},0,{"$f":"ACTIVOS!L37","v":0},{"$f":"ACTIVOS!M37","v":0},{"$f":"ACTIVOS!N37","v":0},0,{"$f":"ACTIVOS!O37","v":0},0]
[{"$f":"ACTIVOS!B38","v":0},null,null,{"$f":"ACTIVOS!C38","v":0},{"$f":"ACTIVOS!D38","v":"00:00:00"},{"$f":"ACTIVOS!E38","v":0},{"$f":"ACTIVOS!F38","v":0},{"$f":"ACTIVOS!G38","v":0},{"$f":"ACTIVOS!H38","v":0},0,{"$f":"ACTIVOS!I38","v":0},{"$f":"ACTIVOS!J38","v":0},{"$f":"ACTIVOS!K38","v":0},0,{"$f":"ACTIVOS!L38","v":0},{"$f":"ACTIVOS!M38","v":0},{"$f":"ACTIVOS!N38","v":0},0,{"$f":"ACTIVOS!O38","v":0},0]
[{"$f":"ACTIVOS!B39","v":0},null,null,{"$f":"ACTIVOS!C39","v":0},{"$f":"ACTIVOS!D39","v":"00:00:00"},{"$f":"ACTIVOS!E39","v":0},{"$f":"ACTIVOS!F39","v":0},{"$f":"ACTIVOS!G39","v":0},{"$f":"ACTIVOS!H39","v":0},0,{"$f":"ACTIVOS!I39","v":0},{"$f":"ACTIVOS!J39","v":0},{"$f":"ACTIVOS!K39","v":0},0,{"$f":"ACTIVOS!L39","v":0},{"$f":"ACTIVOS!M39","v":0},{"$f":"ACTIVOS!N39","v":0},0,{"$f":"ACTIVOS!O39","v":0},0]
[{"$f":"ACTIVOS!B40","v":0},null,null,{"$f":"ACTIVOS!C40","v":0},{"$f":"ACTIVOS!D40","v":"00:00:00"},{"$f":"ACTIVOS!E40","v":0},{"$f":"ACTIVOS!F40","v":0},{"$f":"ACTIVOS!G40","v":0},{"$f":"ACTIVOS!H40","v":0},0,{"$f":"ACTIVOS!I40","v":0},{"$f":"ACTIVOS!J40","v":0},{"$f":"ACTIVOS!K40","v":0},0,{"$f":"ACTIVOS!L40","v":0},{"$f":"ACTIVOS!M40","v":0},{"$f":"ACTIVOS!N40","v":0},0,{"$f":"ACTIVOS!O40","v":0},0]
[{"$f":"ACTIVOS!B41","v":0},null,null,{"$f":"ACTIVOS!C41","v":0},{"$f":"ACTIVOS!D41","v":"00:00:00"},{"$f":"ACTIVOS!E41","v":0},{"$f":"ACTIVOS!F41","v":0},{"$f":"ACTIVOS!G41","v":0},{"$f":"ACTIVOS!H41","v":0},0,{"$f":"ACTIVOS!I41","v":0},{"$f":"ACTIVOS!J41","v":0},{"$f":"ACTIVOS!K41","v":0},0,{"$f":"ACTIVOS!L41","v":0},{"$f":"ACTIVOS!M41","v":0},{"$f":"ACTIVOS!N41","v":0},0,{"$f":"ACTIVOS!O41","v":0},0]
[{"$f":"ACTIVOS!B42","v":0},null,null,{"$f":"ACTIVOS!C42","v":0},{"$f":"ACTIVOS!D42","v":"00:00:00"},{"$f":"ACTIVOS!E42","v":0},{"$f":"ACTIVOS!F42","v":0},{"$f":"ACTIVOS!G42","v":0},{"$f":"ACTIVOS!H42","v":0},0,{"$f":"ACTIVOS!I42","v":0},{"$f":"ACTIVOS!J42","v":0},{"$f":"ACTIVOS!K42","v":0},0,{"$f":"ACTIVOS!L42","v":0},{"$f":"ACTIVOS!M42","v":0},{"$f":"ACTIVOS!N42","v":0},0,{"$f":"ACTIVOS!O42","v":0},0]
[{"$f":"ACTIVOS!B43","v":0},null,null,{"$f":"ACTIVOS!C43","v":0},{"$f":"ACTIVOS!D43","v":"00:00:00"},{"$f":"ACTIVOS!E43","v":0},{"$f":"ACTIVOS!F43","v":0},{"$f":"ACTIVOS!G43","v":0},{"$f":"ACTIVOS!H43","v":0},0,{"$f":"ACTIVOS!I43","v":0},{"$f":"ACTIVOS!J43","v":0},{"$f":"ACTIVOS!K43","v":0},0,{"$f":"ACTIVOS!L43","v":0},{"$f":"ACTIVOS!M43","v":0},{"$f":"ACTIVOS!N43","v":0},0,{"$f":"ACTIVOS!O43","v":0},0]
[{"$f":"ACTIVOS!B44","v":0},null,null,{"$f":"ACTIVOS!C44","v":0},{"$f":"ACTIVOS!D44","v":"00:00:00"},{"$f":"ACTIVOS!E44","v":0},{"$f":"ACTIVOS!F44","v":0},{"$f":"ACTIVOS!G44","v":0},{"$f":"ACTIVOS!H44","v":0},0,{"$f":"ACTIVOS!I44","v":0},{"$f":"ACTIVOS!J44","v":0},{"$f":"ACTIVOS!K44","v":0},0,{"$f":"ACTIVOS!L44","v":0},{"$f":"ACTIVOS!M44","v":0},{"$f":"ACTIVOS!N44","v":0},{"$f":"ROUND($F104*O104*P104/12,2)","v":0},{"$f":"ACTIVOS!O44","v":0},0]
[{"$f":"ACTIVOS!B45","v":0},null,null,{"$f":"ACTIVOS!C45","v":0},{"$f":"ACTIVOS!D45","v":"00:00:00"},{"$f":"ACTIVOS!E45","v":0},{"$f":"ACTIVOS!F45","v":0},{"$f":"ACTIVOS!G45","v":0},{"$f":"ACTIVOS!H45","v":0},0,{"$f":"ACTIVOS!I45","v":0},{"$f":"ACTIVOS!J45","v":0},{"$f":"ACTIVOS!K45","v":0},0,{"$f":"ACTIVOS!L45","v":0},{"$f":"ACTIVOS!M45","v":0},{"$f":"ACTIVOS!N45","v":0},0,{"$f":"ACTIVOS!O45","v":0},0]
[{"$f":"ACTIVOS!B46","v":0},null,null,{"$f":"ACTIVOS!C46","v":0},{"$f":"ACTIVOS!D46","v":"00:00:00"},{"$f":"ACTIVOS!E46","v":0},{"$f":"ACTIVOS!F46","v":0},{"$f":"ACTIVOS!G46","v":0},{"$f":"ACTIVOS!H46","v":0},0,{"$f":"ACTIVOS!I46","v":0},{"$f":"ACTIVOS!J46","v":0},{"$f":"ACTIVOS!K46","v":0},0,{"$f":"ACTIVOS!L46","v":0},{"$f":"ACTIVOS!M46","v":0},{"$f":"ACTIVOS!N46","v":0},0,{"$f":"ACTIVOS!O46","v":0},0]
[{"$f":"ACTIVOS!B47","v":0},null,null,{"$f":"ACTIVOS!C47","v":0},{"$f":"ACTIVOS!D47","v":"00:00:00"},{"$f":"ACTIVOS!E47","v":0},{"$f":"ACTIVOS!F47","v":0},{"$f":"ACTIVOS!G47","v":0},{"$f":"ACTIVOS!H47","v":0},0,{"$f":"ACTIVOS!I47","v":0},{"$f":"ACTIVOS!J47","v":0},{"$f":"ACTIVOS!K47","v":0},0,{"$f":"ACTIVOS!L47","v":0},{"$f":"ACTIVOS!M47","v":0},{"$f":"ACTIVOS!N47","v":0},0,{"$f":"ACTIVOS!O47","v":0},0]
[{"$f":"ACTIVOS!B48","v":0},null,null,{"$f":"ACTIVOS!C48","v":0},{"$f":"ACTIVOS!D48","v":"00:00:00"},{"$f":"ACTIVOS!E48","v":0},{"$f":"ACTIVOS!F48","v":0},{"$f":"ACTIVOS!G48","v":0},{"$f":"ACTIVOS!H48","v":0},0,{"$f":"ACTIVOS!I48","v":0},{"$f":"ACTIVOS!J48","v":0},{"$f":"ACTIVOS!K48","v":0},0,{"$f":"ACTIVOS!L48","v":0},{"$f":"ACTIVOS!M48","v":0},{"$f":"ACTIVOS!N48","v":0},0,{"$f":"ACTIVOS!O48","v":0},0]
[{"$f":"ACTIVOS!B49","v":0},null,null,{"$f":"ACTIVOS!C49","v":0},{"$f":"ACTIVOS!D49","v":"00:00:00"},{"$f":"ACTIVOS!E49","v":0},{"$f":"ACTIVOS!F49","v":0},{"$f":"ACTIVOS!G49","v":0},{"$f":"ACTIVOS!H49","v":0},0,{"$f":"ACTIVOS!I49","v":0},{"$f":"ACTIVOS!J49","v":0},{"$f":"ACTIVOS!K49","v":0},0,{"$f":"ACTIVOS!L49","v":0},{"$f":"ACTIVOS!M49","v":0},{"$f":"ACTIVOS!N49","v":0},0,{"$f":"ACTIVOS!O49","v":0},0]
[{"$f":"ACTIVOS!B50","v":0},null,null,{"$f":"ACTIVOS!C50","v":0},{"$f":"ACTIVOS!D50","v":"00:00:00"},{"$f":"ACTIVOS!E50","v":0},{"$f":"ACTIVOS!F50","v":0},{"$f":"ACTIVOS!G50","v":0},{"$f":"ACTIVOS!H50","v":0},0,{"$f":"ACTIVOS!I50","v":0},{"$f":"ACTIVOS!J50","v":0},{"$f":"ACTIVOS!K50","v":0},0,{"$f":"ACTIVOS!L50","v":0},{"$f":"ACTIVOS!M50","v":0},{"$f":"ACTIVOS!N50","v":0},0,{"$f":"ACTIVOS!O50","v":0},0]
[{"$f":"ACTIVOS!B51","v":0},null,null,{"$f":"ACTIVOS!C51","v":0},{"$f":"ACTIVOS!D51","v":"00:00:00"},{"$f":"ACTIVOS!E51","v":0},{"$f":"ACTIVOS!F51","v":0},{"$f":"ACTIVOS!G51","v":0},{"$f":"ACTIVOS!H51","v":0},0,{"$f":"ACTIVOS!I51","v":0},{"$f":"ACTIVOS!J51","v":0},{"$f":"ACTIVOS!K51","v":0},0,{"$f":"ACTIVOS!L51","v":0},{"$f":"ACTIVOS!M51","v":0},{"$f":"ACTIVOS!N51","v":0},0,{"$f":"ACTIVOS!O51","v":0},0]
[{"$f":"ACTIVOS!B52","v":0},null,null,{"$f":"ACTIVOS!C52","v":0},{"$f":"ACTIVOS!D52","v":"00:00:00"},{"$f":"ACTIVOS!E52","v":0},{"$f":"ACTIVOS!F52","v":0},{"$f":"ACTIVOS!G52","v":0},{"$f":"ACTIVOS!H52","v":0},0,{"$f":"ACTIVOS!I52","v":0},{"$f":"ACTIVOS!J52","v":0},{"$f":"ACTIVOS!K52","v":0},{"$f":"ROUND($F112*K112*L112/12,2)","v":0},{"$f":"ACTIVOS!L52","v":0},{"$f":"ACTIVOS!M52","v":0},{"$f":"ACTIVOS!N52","v":0},0,{"$f":"ACTIVOS!O52","v":0},0]
[{"$f":"ACTIVOS!B53","v":0},null,null,{"$f":"ACTIVOS!C53","v":0},{"$f":"ACTIVOS!D53","v":"00:00:00"},{"$f":"ACTIVOS!E53","v":0},{"$f":"ACTIVOS!F53","v":0},{"$f":"ACTIVOS!G53","v":0},{"$f":"ACTIVOS!H53","v":0},0,{"$f":"ACTIVOS!I53","v":0},{"$f":"ACTIVOS!J53","v":0},{"$f":"ACTIVOS!K53","v":0},0,{"$f":"ACTIVOS!L53","v":0},{"$f":"ACTIVOS!M53","v":0},{"$f":"ACTIVOS!N53","v":0},0,{"$f":"ACTIVOS!O53","v":0},0]
[{"$f":"ACTIVOS!B54","v":0},null,null,{"$f":"ACTIVOS!C54","v":0},{"$f":"ACTIVOS!D54","v":"00:00:00"},{"$f":"ACTIVOS!E54","v":0},{"$f":"ACTIVOS!F54","v":0},{"$f":"ACTIVOS!G54","v":0},{"$f":"ACTIVOS!H54","v":0},0,{"$f":"ACTIVOS!I54","v":0},{"$f":"ACTIVOS!J54","v":0},{"$f":"ACTIVOS!K54","v":0},0,{"$f":"ACTIVOS!L54","v":0},{"$f":"ACTIVOS!M54","v":0},{"$f":"ACTIVOS!N54","v":0},0,{"$f":"ACTIVOS!O54","v":0},0]
[{"$f":"ACTIVOS!B55","v":0},null,null,{"$f":"ACTIVOS!C55","v":0},{"$f":"ACTIVOS!D55","v":"00:00:00"},{"$f":"ACTIVOS!E55","v":0},{"$f":"ACTIVOS!F55","v":0},{"$f":"ACTIVOS!G55","v":0},{"$f":"ACTIVOS!H55","v":0},0,{"$f":"ACTIVOS!I55","v":0},{"$f":"ACTIVOS!J55","v":0},{"$f":"ACTIVOS!K55","v":0},0,{"$f":"ACTIVOS!L55","v":0},{"$f":"ACTIVOS!M55","v":0},{"$f":"ACTIVOS!N55","v":0},0,{"$f":"ACTIVOS!O55","v":0},0]
[{"$f":"ACTIVOS!B56","v":0},null,null,{"$f":"ACTIVOS!C56","v":0},{"$f":"ACTIVOS!D56","v":"00:00:00"},{"$f":"ACTIVOS!E56","v":0},{"$f":"ACTIVOS!F56","v":0},{"$f":"ACTIVOS!G56","v":0},{"$f":"ACTIVOS!H56","v":0},0,{"$f":"ACTIVOS!I56","v":0},{"$f":"ACTIVOS!J56","v":0},{"$f":"ACTIVOS!K56","v":0},0,{"$f":"ACTIVOS!L56","v":0},{"$f":"ACTIVOS!M56","v":0},{"$f":"ACTIVOS!N56","v":0},0,{"$f":"ACTIVOS!O56","v":0},0]
[{"$f":"ACTIVOS!B57","v":0},null,null,{"$f":"ACTIVOS!C57","v":0},{"$f":"ACTIVOS!D57","v":"00:00:00"},{"$f":"ACTIVOS!E57","v":0},{"$f":"ACTIVOS!F57","v":0},{"$f":"ACTIVOS!G57","v":0},{"$f":"ACTIVOS!H57","v":0},0,{"$f":"ACTIVOS!I57","v":0},{"$f":"ACTIVOS!J57","v":0},{"$f":"ACTIVOS!K57","v":0},0,{"$f":"ACTIVOS!L57","v":0},{"$f":"ACTIVOS!M57","v":0},{"$f":"ACTIVOS!N57","v":0},0,{"$f":"ACTIVOS!O57","v":0},0]
[{"$f":"ACTIVOS!B58","v":0},null,null,{"$f":"ACTIVOS!C58","v":0},{"$f":"ACTIVOS!D58","v":"00:00:00"},{"$f":"ACTIVOS!E58","v":0},{"$f":"ACTIVOS!F58","v":0},{"$f":"ACTIVOS!G58","v":0},{"$f":"ACTIVOS!H58","v":0},0,{"$f":"ACTIVOS!I58","v":0},{"$f":"ACTIVOS!J58","v":0},{"$f":"ACTIVOS!K58","v":0},0,{"$f":"ACTIVOS!L58","v":0},{"$f":"ACTIVOS!M58","v":0},{"$f":"ACTIVOS!N58","v":0},0,{"$f":"ACTIVOS!O58","v":0},0]
[{"$f":"ACTIVOS!B59","v":0},null,null,{"$f":"ACTIVOS!C59","v":0},{"$f":"ACTIVOS!D59","v":"00:00:00"},{"$f":"ACTIVOS!E59","v":0},{"$f":"ACTIVOS!F59","v":0},{"$f":"ACTIVOS!G59","v":0},{"$f":"ACTIVOS!H59","v":0},0,{"$f":"ACTIVOS!I59","v":0},{"$f":"ACTIVOS!J59","v":0},{"$f":"ACTIVOS!K59","v":0},0,{"$f":"ACTIVOS!L59","v":0},{"$f":"ACTIVOS!M59","v":0},{"$f":"ACTIVOS!N59","v":0},0,{"$f":"ACTIVOS!O59","v":0},0]
[{"$f":"ACTIVOS!B60","v":0},null,null,{"$f":"ACTIVOS!C60","v":0},{"$f":"ACTIVOS!D60","v":"00:00:00"},{"$f":"ACTIVOS!E60","v":0},{"$f":"ACTIVOS!F60","v":0},{"$f":"ACTIVOS!G60","v":0},{"$f":"ACTIVOS!H60","v":0},0,{"$f":"ACTIVOS!I60","v":0},{"$f":"ACTIVOS!J60","v":0},{"$f":"ACTIVOS!K60","v":0},0,{"$f":"ACTIVOS!L60","v":0},{"$f":"ACTIVOS!M60","v":0},{"$f":"ACTIVOS!N60","v":0},0,{"$f":"ACTIVOS!O60","v":0},0]
[{"$f":"ACTIVOS!B61","v":0},null,null,{"$f":"ACTIVOS!C61","v":0},{"$f":"ACTIVOS!D61","v":"00:00:00"},{"$f":"ACTIVOS!E61","v":0},{"$f":"ACTIVOS!F61","v":0},{"$f":"ACTIVOS!G61","v":0},{"$f":"ACTIVOS!H61","v":0},0,{"$f":"ACTIVOS!I61","v":0},{"$f":"ACTIVOS!J61","v":0},{"$f":"ACTIVOS!K61","v":0},0,{"$f":"ACTIVOS!L61","v":0},{"$f":"ACTIVOS!M61","v":0},{"$f":"ACTIVOS!N61","v":0},0,{"$f":"ACTIVOS!O61","v":0},0]
[{"$f":"ACTIVOS!B62","v":0},null,null,{"$f":"ACTIVOS!C62","v":0},{"$f":"ACTIVOS!D62","v":"00:00:00"},{"$f":"ACTIVOS!E62","v":0},{"$f":"ACTIVOS!F62","v":0},{"$f":"ACTIVOS!G62","v":0},{"$f":"ACTIVOS!H62","v":0},0,{"$f":"ACTIVOS!I62","v":0},{"$f":"ACTIVOS!J62","v":0},{"$f":"ACTIVOS!K62","v":0},0,{"$f":"ACTIVOS!L62","v":0},{"$f":"ACTIVOS!M62","v":0},{"$f":"ACTIVOS!N62","v":0},0,{"$f":"ACTIVOS!O62","v":0},0]
[{"$f":"ACTIVOS!B63","v":"TOTALES"},null,null,null,null,null,null,null,{"$f":"ACTIVOS!H63","v":0},{"$f":"SUM(J73:J122)","v":0},null,null,{"$f":"ACTIVOS!K63","v":0},{"$f":"SUM(N73:N122)","v":0},null,null,{"$f":"ACTIVOS!N63","v":0},{"$f":"SUM(R73:R122)","v":0},{"$f":"ACTIVOS!O63","v":0},0]
[]
[null,"VALORACIÓN DE PERSONAL"]
[]
["Resaltar las casillas modificadas en amarillo. Tiene formato condicional"]
["Para salto de línea dentro de la misma celda Alt+Intro. No usar el punto y coma.",null,null,null,null,null,null,null,null,"A la derecha se puede establecer el % de aceptación de horas, que minora  consecuentemente también los totales"]
[null,null,null,null,null,"JUSTIFICACIÓN DE LAS REDUCCIONES"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Nombre y apellidos",null,"Cargo","Función en el proyecto","Adscrito Navarra","Hombre/Mujer (H/M)","Titulado universitario","Dedicado en exclusiva a I+D (Sí/No)","Coste hora (€/h.) **",null,null,"Horas de dedicación",null,null,null,null,"Presupuesto (€) = Coste hora x nº horas",null,null,"PRESUPUESTO TOTAL",null,null,"INSERTAR % HORAS ACEPTADAS"]
[null,null,null,null,null,null,null,null,"Periodo 1","Periodo 2","Periodo 3","Periodo 1","Periodo 2","Periodo 3","Solicitadas","Aceptadas","Periodo 1","Periodo 2","Periodo 3","Solicitado","Aceptado",null,"Periodo 1","Periodo 2","Periodo 3","OBSERVACIONES INTERNAS"]
[{"$f":"PERSONAL!C14","v":0},null,{"$f":"PERSONAL!E14","v":0},{"$f":"PERSONAL!F14","v":0},{"$f":"PERSONAL!G14","v":0},{"$f":"PERSONAL!H14","v":0},{"$f":"PERSONAL!I14","v":0},{"$f":"PERSONAL!J14","v":0},{"$f":"IF(PERSONAL!N14>40,40,PERSONAL!N14)","v":0},{"$f":"IF(PERSONAL!O14>40,40,PERSONAL!O14)","v":0},{"$f":"IF(PERSONAL!P14>40,40,PERSONAL!P14)","v":0},{"$f":"ROUND(PERSONAL!Q14*W143,2)","v":0},{"$f":"ROUND(PERSONAL!R14*X143,2)","v":0},{"$f":"ROUND(PERSONAL!S14*Y143,2)","v":0},{"$f":"PERSONAL!T14","v":0},{"$f":"SUM(L143:N143)","v":0},{"$f":"ROUND(I143*L143,2)","v":0},{"$f":"ROUND(J143*M143,2)","v":0},{"$f":"ROUND(K143*N143,2)","v":0},{"$f":"PERSONAL!X14","v":0},{"$f":"SUM(Q143:S143)","v":0},null,1,1,1]
[{"$f":"PERSONAL!C15","v":0},null,{"$f":"PERSONAL!E15","v":0},{"$f":"PERSONAL!F15","v":0},{"$f":"PERSONAL!G15","v":0},{"$f":"PERSONAL!H15","v":0},{"$f":"PERSONAL!I15","v":0},{"$f":"PERSONAL!J15","v":0},{"$f":"IF(PERSONAL!N15>40,40,PERSONAL!N15)","v":0},{"$f":"IF(PERSONAL!O15>40,40,PERSONAL!O15)","v":0},{"$f":"IF(PERSONAL!P15>40,40,PERSONAL!P15)","v":0},{"$f":"ROUND(PERSONAL!Q15*W144,2)","v":0},{"$f":"ROUND(PERSONAL!R15*X144,2)","v":0},{"$f":"ROUND(PERSONAL!S15*Y144,2)","v":0},{"$f":"PERSONAL!T15","v":0},0,{"$f":"ROUND(I144*L144,2)","v":0},0,0,{"$f":"PERSONAL!X15","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C16","v":0},null,{"$f":"PERSONAL!E16","v":0},{"$f":"PERSONAL!F16","v":0},{"$f":"PERSONAL!G16","v":0},{"$f":"PERSONAL!H16","v":0},{"$f":"PERSONAL!I16","v":0},{"$f":"PERSONAL!J16","v":0},{"$f":"IF(PERSONAL!N16>40,40,PERSONAL!N16)","v":0},{"$f":"IF(PERSONAL!O16>40,40,PERSONAL!O16)","v":0},{"$f":"IF(PERSONAL!P16>40,40,PERSONAL!P16)","v":0},{"$f":"ROUND(PERSONAL!Q16*W145,2)","v":0},{"$f":"ROUND(PERSONAL!R16*X145,2)","v":0},{"$f":"ROUND(PERSONAL!S16*Y145,2)","v":0},{"$f":"PERSONAL!T16","v":0},0,0,0,0,{"$f":"PERSONAL!X16","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C17","v":0},null,{"$f":"PERSONAL!E17","v":0},{"$f":"PERSONAL!F17","v":0},{"$f":"PERSONAL!G17","v":0},{"$f":"PERSONAL!H17","v":0},{"$f":"PERSONAL!I17","v":0},{"$f":"PERSONAL!J17","v":0},{"$f":"IF(PERSONAL!N17>40,40,PERSONAL!N17)","v":0},{"$f":"IF(PERSONAL!O17>40,40,PERSONAL!O17)","v":0},{"$f":"IF(PERSONAL!P17>40,40,PERSONAL!P17)","v":0},{"$f":"ROUND(PERSONAL!Q17*W146,2)","v":0},{"$f":"ROUND(PERSONAL!R17*X146,2)","v":0},{"$f":"ROUND(PERSONAL!S17*Y146,2)","v":0},{"$f":"PERSONAL!T17","v":0},0,0,0,0,{"$f":"PERSONAL!X17","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C18","v":0},null,{"$f":"PERSONAL!E18","v":0},{"$f":"PERSONAL!F18","v":0},{"$f":"PERSONAL!G18","v":0},{"$f":"PERSONAL!H18","v":0},{"$f":"PERSONAL!I18","v":0},{"$f":"PERSONAL!J18","v":0},{"$f":"IF(PERSONAL!N18>40,40,PERSONAL!N18)","v":0},{"$f":"IF(PERSONAL!O18>40,40,PERSONAL!O18)","v":0},{"$f":"IF(PERSONAL!P18>40,40,PERSONAL!P18)","v":0},{"$f":"ROUND(PERSONAL!Q18*W147,2)","v":0},{"$f":"ROUND(PERSONAL!R18*X147,2)","v":0},{"$f":"ROUND(PERSONAL!S18*Y147,2)","v":0},{"$f":"PERSONAL!T18","v":0},0,0,0,0,{"$f":"PERSONAL!X18","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C19","v":0},null,{"$f":"PERSONAL!E19","v":0},{"$f":"PERSONAL!F19","v":0},{"$f":"PERSONAL!G19","v":0},{"$f":"PERSONAL!H19","v":0},{"$f":"PERSONAL!I19","v":0},{"$f":"PERSONAL!J19","v":0},{"$f":"IF(PERSONAL!N19>40,40,PERSONAL!N19)","v":0},{"$f":"IF(PERSONAL!O19>40,40,PERSONAL!O19)","v":0},{"$f":"IF(PERSONAL!P19>40,40,PERSONAL!P19)","v":0},{"$f":"ROUND(PERSONAL!Q19*W148,2)","v":0},{"$f":"ROUND(PERSONAL!R19*X148,2)","v":0},{"$f":"ROUND(PERSONAL!S19*Y148,2)","v":0},{"$f":"PERSONAL!T19","v":0},0,0,0,0,{"$f":"PERSONAL!X19","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C20","v":0},null,{"$f":"PERSONAL!E20","v":0},{"$f":"PERSONAL!F20","v":0},{"$f":"PERSONAL!G20","v":0},{"$f":"PERSONAL!H20","v":0},{"$f":"PERSONAL!I20","v":0},{"$f":"PERSONAL!J20","v":0},{"$f":"IF(PERSONAL!N20>40,40,PERSONAL!N20)","v":0},{"$f":"IF(PERSONAL!O20>40,40,PERSONAL!O20)","v":0},{"$f":"IF(PERSONAL!P20>40,40,PERSONAL!P20)","v":0},{"$f":"ROUND(PERSONAL!Q20*W149,2)","v":0},{"$f":"ROUND(PERSONAL!R20*X149,2)","v":0},{"$f":"ROUND(PERSONAL!S20*Y149,2)","v":0},{"$f":"PERSONAL!T20","v":0},0,0,0,0,{"$f":"PERSONAL!X20","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C21","v":0},null,{"$f":"PERSONAL!E21","v":0},{"$f":"PERSONAL!F21","v":0},{"$f":"PERSONAL!G21","v":0},{"$f":"PERSONAL!H21","v":0},{"$f":"PERSONAL!I21","v":0},{"$f":"PERSONAL!J21","v":0},{"$f":"IF(PERSONAL!N21>40,40,PERSONAL!N21)","v":0},{"$f":"IF(PERSONAL!O21>40,40,PERSONAL!O21)","v":0},{"$f":"IF(PERSONAL!P21>40,40,PERSONAL!P21)","v":0},{"$f":"ROUND(PERSONAL!Q21*W150,2)","v":0},{"$f":"ROUND(PERSONAL!R21*X150,2)","v":0},{"$f":"ROUND(PERSONAL!S21*Y150,2)","v":0},{"$f":"PERSONAL!T21","v":0},0,0,0,0,{"$f":"PERSONAL!X21","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C22","v":0},null,{"$f":"PERSONAL!E22","v":0},{"$f":"PERSONAL!F22","v":0},{"$f":"PERSONAL!G22","v":0},{"$f":"PERSONAL!H22","v":0},{"$f":"PERSONAL!I22","v":0},{"$f":"PERSONAL!J22","v":0},{"$f":"IF(PERSONAL!N22>40,40,PERSONAL!N22)","v":0},{"$f":"IF(PERSONAL!O22>40,40,PERSONAL!O22)","v":0},{"$f":"IF(PERSONAL!P22>40,40,PERSONAL!P22)","v":0},{"$f":"ROUND(PERSONAL!Q22*W151,2)","v":0},{"$f":"ROUND(PERSONAL!R22*X151,2)","v":0},{"$f":"ROUND(PERSONAL!S22*Y151,2)","v":0},{"$f":"PERSONAL!T22","v":0},0,0,0,0,{"$f":"PERSONAL!X22","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C23","v":0},null,{"$f":"PERSONAL!E23","v":0},{"$f":"PERSONAL!F23","v":0},{"$f":"PERSONAL!G23","v":0},{"$f":"PERSONAL!H23","v":0},{"$f":"PERSONAL!I23","v":0},{"$f":"PERSONAL!J23","v":0},{"$f":"IF(PERSONAL!N23>40,40,PERSONAL!N23)","v":0},{"$f":"IF(PERSONAL!O23>40,40,PERSONAL!O23)","v":0},{"$f":"IF(PERSONAL!P23>40,40,PERSONAL!P23)","v":0},{"$f":"ROUND(PERSONAL!Q23*W152,2)","v":0},{"$f":"ROUND(PERSONAL!R23*X152,2)","v":0},{"$f":"ROUND(PERSONAL!S23*Y152,2)","v":0},{"$f":"PERSONAL!T23","v":0},0,0,0,0,{"$f":"PERSONAL!X23","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C24","v":0},null,{"$f":"PERSONAL!E24","v":0},{"$f":"PERSONAL!F24","v":0},{"$f":"PERSONAL!G24","v":0},{"$f":"PERSONAL!H24","v":0},{"$f":"PERSONAL!I24","v":0},{"$f":"PERSONAL!J24","v":0},{"$f":"IF(PERSONAL!N24>40,40,PERSONAL!N24)","v":0},{"$f":"IF(PERSONAL!O24>40,40,PERSONAL!O24)","v":0},{"$f":"IF(PERSONAL!P24>40,40,PERSONAL!P24)","v":0},{"$f":"ROUND(PERSONAL!Q24*W153,2)","v":0},{"$f":"ROUND(PERSONAL!R24*X153,2)","v":0},{"$f":"ROUND(PERSONAL!S24*Y153,2)","v":0},{"$f":"PERSONAL!T24","v":0},0,0,0,0,{"$f":"PERSONAL!X24","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C25","v":0},null,{"$f":"PERSONAL!E25","v":0},{"$f":"PERSONAL!F25","v":0},{"$f":"PERSONAL!G25","v":0},{"$f":"PERSONAL!H25","v":0},{"$f":"PERSONAL!I25","v":0},{"$f":"PERSONAL!J25","v":0},{"$f":"IF(PERSONAL!N25>40,40,PERSONAL!N25)","v":0},{"$f":"IF(PERSONAL!O25>40,40,PERSONAL!O25)","v":0},{"$f":"IF(PERSONAL!P25>40,40,PERSONAL!P25)","v":0},{"$f":"ROUND(PERSONAL!Q25*W154,2)","v":0},{"$f":"ROUND(PERSONAL!R25*X154,2)","v":0},{"$f":"ROUND(PERSONAL!S25*Y154,2)","v":0},{"$f":"PERSONAL!T25","v":0},0,0,0,0,{"$f":"PERSONAL!X25","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C26","v":0},null,{"$f":"PERSONAL!E26","v":0},{"$f":"PERSONAL!F26","v":0},{"$f":"PERSONAL!G26","v":0},{"$f":"PERSONAL!H26","v":0},{"$f":"PERSONAL!I26","v":0},{"$f":"PERSONAL!J26","v":0},{"$f":"IF(PERSONAL!N26>40,40,PERSONAL!N26)","v":0},{"$f":"IF(PERSONAL!O26>40,40,PERSONAL!O26)","v":0},{"$f":"IF(PERSONAL!P26>40,40,PERSONAL!P26)","v":0},{"$f":"ROUND(PERSONAL!Q26*W155,2)","v":0},{"$f":"ROUND(PERSONAL!R26*X155,2)","v":0},{"$f":"ROUND(PERSONAL!S26*Y155,2)","v":0},{"$f":"PERSONAL!T26","v":0},0,0,0,0,{"$f":"PERSONAL!X26","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C27","v":0},null,{"$f":"PERSONAL!E27","v":0},{"$f":"PERSONAL!F27","v":0},{"$f":"PERSONAL!G27","v":0},{"$f":"PERSONAL!H27","v":0},{"$f":"PERSONAL!I27","v":0},{"$f":"PERSONAL!J27","v":0},{"$f":"IF(PERSONAL!N27>40,40,PERSONAL!N27)","v":0},{"$f":"IF(PERSONAL!O27>40,40,PERSONAL!O27)","v":0},{"$f":"IF(PERSONAL!P27>40,40,PERSONAL!P27)","v":0},{"$f":"ROUND(PERSONAL!Q27*W156,2)","v":0},{"$f":"ROUND(PERSONAL!R27*X156,2)","v":0},{"$f":"ROUND(PERSONAL!S27*Y156,2)","v":0},{"$f":"PERSONAL!T27","v":0},0,0,0,0,{"$f":"PERSONAL!X27","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C28","v":0},null,{"$f":"PERSONAL!E28","v":0},{"$f":"PERSONAL!F28","v":0},{"$f":"PERSONAL!G28","v":0},{"$f":"PERSONAL!H28","v":0},{"$f":"PERSONAL!I28","v":0},{"$f":"PERSONAL!J28","v":0},{"$f":"IF(PERSONAL!N28>40,40,PERSONAL!N28)","v":0},{"$f":"IF(PERSONAL!O28>40,40,PERSONAL!O28)","v":0},{"$f":"IF(PERSONAL!P28>40,40,PERSONAL!P28)","v":0},{"$f":"ROUND(PERSONAL!Q28*W157,2)","v":0},{"$f":"ROUND(PERSONAL!R28*X157,2)","v":0},{"$f":"ROUND(PERSONAL!S28*Y157,2)","v":0},{"$f":"PERSONAL!T28","v":0},0,0,0,0,{"$f":"PERSONAL!X28","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C29","v":0},null,{"$f":"PERSONAL!E29","v":0},{"$f":"PERSONAL!F29","v":0},{"$f":"PERSONAL!G29","v":0},{"$f":"PERSONAL!H29","v":0},{"$f":"PERSONAL!I29","v":0},{"$f":"PERSONAL!J29","v":0},{"$f":"IF(PERSONAL!N29>40,40,PERSONAL!N29)","v":0},{"$f":"IF(PERSONAL!O29>40,40,PERSONAL!O29)","v":0},{"$f":"IF(PERSONAL!P29>40,40,PERSONAL!P29)","v":0},{"$f":"ROUND(PERSONAL!Q29*W158,2)","v":0},{"$f":"ROUND(PERSONAL!R29*X158,2)","v":0},{"$f":"ROUND(PERSONAL!S29*Y158,2)","v":0},{"$f":"PERSONAL!T29","v":0},0,0,0,0,{"$f":"PERSONAL!X29","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C30","v":0},null,{"$f":"PERSONAL!E30","v":0},{"$f":"PERSONAL!F30","v":0},{"$f":"PERSONAL!G30","v":0},{"$f":"PERSONAL!H30","v":0},{"$f":"PERSONAL!I30","v":0},{"$f":"PERSONAL!J30","v":0},{"$f":"IF(PERSONAL!N30>40,40,PERSONAL!N30)","v":0},{"$f":"IF(PERSONAL!O30>40,40,PERSONAL!O30)","v":0},{"$f":"IF(PERSONAL!P30>40,40,PERSONAL!P30)","v":0},{"$f":"ROUND(PERSONAL!Q30*W159,2)","v":0},{"$f":"ROUND(PERSONAL!R30*X159,2)","v":0},{"$f":"ROUND(PERSONAL!S30*Y159,2)","v":0},{"$f":"PERSONAL!T30","v":0},0,0,0,0,{"$f":"PERSONAL!X30","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C31","v":0},null,{"$f":"PERSONAL!E31","v":0},{"$f":"PERSONAL!F31","v":0},{"$f":"PERSONAL!G31","v":0},{"$f":"PERSONAL!H31","v":0},{"$f":"PERSONAL!I31","v":0},{"$f":"PERSONAL!J31","v":0},{"$f":"IF(PERSONAL!N31>40,40,PERSONAL!N31)","v":0},{"$f":"IF(PERSONAL!O31>40,40,PERSONAL!O31)","v":0},{"$f":"IF(PERSONAL!P31>40,40,PERSONAL!P31)","v":0},{"$f":"ROUND(PERSONAL!Q31*W160,2)","v":0},{"$f":"ROUND(PERSONAL!R31*X160,2)","v":0},{"$f":"ROUND(PERSONAL!S31*Y160,2)","v":0},{"$f":"PERSONAL!T31","v":0},0,0,0,0,{"$f":"PERSONAL!X31","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C32","v":0},null,{"$f":"PERSONAL!E32","v":0},{"$f":"PERSONAL!F32","v":0},{"$f":"PERSONAL!G32","v":0},{"$f":"PERSONAL!H32","v":0},{"$f":"PERSONAL!I32","v":0},{"$f":"PERSONAL!J32","v":0},{"$f":"IF(PERSONAL!N32>40,40,PERSONAL!N32)","v":0},{"$f":"IF(PERSONAL!O32>40,40,PERSONAL!O32)","v":0},{"$f":"IF(PERSONAL!P32>40,40,PERSONAL!P32)","v":0},{"$f":"ROUND(PERSONAL!Q32*W161,2)","v":0},{"$f":"ROUND(PERSONAL!R32*X161,2)","v":0},{"$f":"ROUND(PERSONAL!S32*Y161,2)","v":0},{"$f":"PERSONAL!T32","v":0},0,0,0,0,{"$f":"PERSONAL!X32","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C33","v":0},null,{"$f":"PERSONAL!E33","v":0},{"$f":"PERSONAL!F33","v":0},{"$f":"PERSONAL!G33","v":0},{"$f":"PERSONAL!H33","v":0},{"$f":"PERSONAL!I33","v":0},{"$f":"PERSONAL!J33","v":0},{"$f":"IF(PERSONAL!N33>40,40,PERSONAL!N33)","v":0},{"$f":"IF(PERSONAL!O33>40,40,PERSONAL!O33)","v":0},{"$f":"IF(PERSONAL!P33>40,40,PERSONAL!P33)","v":0},{"$f":"ROUND(PERSONAL!Q33*W162,2)","v":0},{"$f":"ROUND(PERSONAL!R33*X162,2)","v":0},{"$f":"ROUND(PERSONAL!S33*Y162,2)","v":0},{"$f":"PERSONAL!T33","v":0},0,0,0,0,{"$f":"PERSONAL!X33","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C34","v":0},null,{"$f":"PERSONAL!E34","v":0},{"$f":"PERSONAL!F34","v":0},{"$f":"PERSONAL!G34","v":0},{"$f":"PERSONAL!H34","v":0},{"$f":"PERSONAL!I34","v":0},{"$f":"PERSONAL!J34","v":0},{"$f":"IF(PERSONAL!N34>40,40,PERSONAL!N34)","v":0},{"$f":"IF(PERSONAL!O34>40,40,PERSONAL!O34)","v":0},{"$f":"IF(PERSONAL!P34>40,40,PERSONAL!P34)","v":0},{"$f":"ROUND(PERSONAL!Q34*W163,2)","v":0},{"$f":"ROUND(PERSONAL!R34*X163,2)","v":0},{"$f":"ROUND(PERSONAL!S34*Y163,2)","v":0},{"$f":"PERSONAL!T34","v":0},0,0,0,0,{"$f":"PERSONAL!X34","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C35","v":0},null,{"$f":"PERSONAL!E35","v":0},{"$f":"PERSONAL!F35","v":0},{"$f":"PERSONAL!G35","v":0},{"$f":"PERSONAL!H35","v":0},{"$f":"PERSONAL!I35","v":0},{"$f":"PERSONAL!J35","v":0},{"$f":"IF(PERSONAL!N35>40,40,PERSONAL!N35)","v":0},{"$f":"IF(PERSONAL!O35>40,40,PERSONAL!O35)","v":0},{"$f":"IF(PERSONAL!P35>40,40,PERSONAL!P35)","v":0},{"$f":"ROUND(PERSONAL!Q35*W164,2)","v":0},{"$f":"ROUND(PERSONAL!R35*X164,2)","v":0},{"$f":"ROUND(PERSONAL!S35*Y164,2)","v":0},{"$f":"PERSONAL!T35","v":0},0,0,0,0,{"$f":"PERSONAL!X35","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C36","v":0},null,{"$f":"PERSONAL!E36","v":0},{"$f":"PERSONAL!F36","v":0},{"$f":"PERSONAL!G36","v":0},{"$f":"PERSONAL!H36","v":0},{"$f":"PERSONAL!I36","v":0},{"$f":"PERSONAL!J36","v":0},{"$f":"IF(PERSONAL!N36>40,40,PERSONAL!N36)","v":0},{"$f":"IF(PERSONAL!O36>40,40,PERSONAL!O36)","v":0},{"$f":"IF(PERSONAL!P36>40,40,PERSONAL!P36)","v":0},{"$f":"ROUND(PERSONAL!Q36*W165,2)","v":0},{"$f":"ROUND(PERSONAL!R36*X165,2)","v":0},{"$f":"ROUND(PERSONAL!S36*Y165,2)","v":0},{"$f":"PERSONAL!T36","v":0},0,0,0,0,{"$f":"PERSONAL!X36","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C37","v":0},null,{"$f":"PERSONAL!E37","v":0},{"$f":"PERSONAL!F37","v":0},{"$f":"PERSONAL!G37","v":0},{"$f":"PERSONAL!H37","v":0},{"$f":"PERSONAL!I37","v":0},{"$f":"PERSONAL!J37","v":0},{"$f":"IF(PERSONAL!N37>40,40,PERSONAL!N37)","v":0},{"$f":"IF(PERSONAL!O37>40,40,PERSONAL!O37)","v":0},{"$f":"IF(PERSONAL!P37>40,40,PERSONAL!P37)","v":0},{"$f":"ROUND(PERSONAL!Q37*W166,2)","v":0},{"$f":"ROUND(PERSONAL!R37*X166,2)","v":0},{"$f":"ROUND(PERSONAL!S37*Y166,2)","v":0},{"$f":"PERSONAL!T37","v":0},0,0,0,0,{"$f":"PERSONAL!X37","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C38","v":0},null,{"$f":"PERSONAL!E38","v":0},{"$f":"PERSONAL!F38","v":0},{"$f":"PERSONAL!G38","v":0},{"$f":"PERSONAL!H38","v":0},{"$f":"PERSONAL!I38","v":0},{"$f":"PERSONAL!J38","v":0},{"$f":"IF(PERSONAL!N38>40,40,PERSONAL!N38)","v":0},{"$f":"IF(PERSONAL!O38>40,40,PERSONAL!O38)","v":0},{"$f":"IF(PERSONAL!P38>40,40,PERSONAL!P38)","v":0},{"$f":"ROUND(PERSONAL!Q38*W167,2)","v":0},{"$f":"ROUND(PERSONAL!R38*X167,2)","v":0},{"$f":"ROUND(PERSONAL!S38*Y167,2)","v":0},{"$f":"PERSONAL!T38","v":0},0,0,0,0,{"$f":"PERSONAL!X38","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C39","v":0},null,{"$f":"PERSONAL!E39","v":0},{"$f":"PERSONAL!F39","v":0},{"$f":"PERSONAL!G39","v":0},{"$f":"PERSONAL!H39","v":0},{"$f":"PERSONAL!I39","v":0},{"$f":"PERSONAL!J39","v":0},{"$f":"IF(PERSONAL!N39>40,40,PERSONAL!N39)","v":0},{"$f":"IF(PERSONAL!O39>40,40,PERSONAL!O39)","v":0},{"$f":"IF(PERSONAL!P39>40,40,PERSONAL!P39)","v":0},{"$f":"ROUND(PERSONAL!Q39*W168,2)","v":0},{"$f":"ROUND(PERSONAL!R39*X168,2)","v":0},{"$f":"ROUND(PERSONAL!S39*Y168,2)","v":0},{"$f":"PERSONAL!T39","v":0},0,0,0,0,{"$f":"PERSONAL!X39","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C40","v":0},null,{"$f":"PERSONAL!E40","v":0},{"$f":"PERSONAL!F40","v":0},{"$f":"PERSONAL!G40","v":0},{"$f":"PERSONAL!H40","v":0},{"$f":"PERSONAL!I40","v":0},{"$f":"PERSONAL!J40","v":0},{"$f":"IF(PERSONAL!N40>40,40,PERSONAL!N40)","v":0},{"$f":"IF(PERSONAL!O40>40,40,PERSONAL!O40)","v":0},{"$f":"IF(PERSONAL!P40>40,40,PERSONAL!P40)","v":0},{"$f":"ROUND(PERSONAL!Q40*W169,2)","v":0},{"$f":"ROUND(PERSONAL!R40*X169,2)","v":0},{"$f":"ROUND(PERSONAL!S40*Y169,2)","v":0},{"$f":"PERSONAL!T40","v":0},0,0,0,0,{"$f":"PERSONAL!X40","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C41","v":0},null,{"$f":"PERSONAL!E41","v":0},{"$f":"PERSONAL!F41","v":0},{"$f":"PERSONAL!G41","v":0},{"$f":"PERSONAL!H41","v":0},{"$f":"PERSONAL!I41","v":0},{"$f":"PERSONAL!J41","v":0},{"$f":"IF(PERSONAL!N41>40,40,PERSONAL!N41)","v":0},{"$f":"IF(PERSONAL!O41>40,40,PERSONAL!O41)","v":0},{"$f":"IF(PERSONAL!P41>40,40,PERSONAL!P41)","v":0},{"$f":"ROUND(PERSONAL!Q41*W170,2)","v":0},{"$f":"ROUND(PERSONAL!R41*X170,2)","v":0},{"$f":"ROUND(PERSONAL!S41*Y170,2)","v":0},{"$f":"PERSONAL!T41","v":0},0,0,0,0,{"$f":"PERSONAL!X41","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C42","v":0},null,{"$f":"PERSONAL!E42","v":0},{"$f":"PERSONAL!F42","v":0},{"$f":"PERSONAL!G42","v":0},{"$f":"PERSONAL!H42","v":0},{"$f":"PERSONAL!I42","v":0},{"$f":"PERSONAL!J42","v":0},{"$f":"IF(PERSONAL!N42>40,40,PERSONAL!N42)","v":0},{"$f":"IF(PERSONAL!O42>40,40,PERSONAL!O42)","v":0},{"$f":"IF(PERSONAL!P42>40,40,PERSONAL!P42)","v":0},{"$f":"ROUND(PERSONAL!Q42*W171,2)","v":0},{"$f":"ROUND(PERSONAL!R42*X171,2)","v":0},{"$f":"ROUND(PERSONAL!S42*Y171,2)","v":0},{"$f":"PERSONAL!T42","v":0},0,0,0,0,{"$f":"PERSONAL!X42","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C43","v":0},null,{"$f":"PERSONAL!E43","v":0},{"$f":"PERSONAL!F43","v":0},{"$f":"PERSONAL!G43","v":0},{"$f":"PERSONAL!H43","v":0},{"$f":"PERSONAL!I43","v":0},{"$f":"PERSONAL!J43","v":0},{"$f":"IF(PERSONAL!N43>40,40,PERSONAL!N43)","v":0},{"$f":"IF(PERSONAL!O43>40,40,PERSONAL!O43)","v":0},{"$f":"IF(PERSONAL!P43>40,40,PERSONAL!P43)","v":0},{"$f":"ROUND(PERSONAL!Q43*W172,2)","v":0},{"$f":"ROUND(PERSONAL!R43*X172,2)","v":0},{"$f":"ROUND(PERSONAL!S43*Y172,2)","v":0},{"$f":"PERSONAL!T43","v":0},0,0,0,0,{"$f":"PERSONAL!X43","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C44","v":0},null,{"$f":"PERSONAL!E44","v":0},{"$f":"PERSONAL!F44","v":0},{"$f":"PERSONAL!G44","v":0},{"$f":"PERSONAL!H44","v":0},{"$f":"PERSONAL!I44","v":0},{"$f":"PERSONAL!J44","v":0},{"$f":"IF(PERSONAL!N44>40,40,PERSONAL!N44)","v":0},{"$f":"IF(PERSONAL!O44>40,40,PERSONAL!O44)","v":0},{"$f":"IF(PERSONAL!P44>40,40,PERSONAL!P44)","v":0},{"$f":"ROUND(PERSONAL!Q44*W173,2)","v":0},{"$f":"ROUND(PERSONAL!R44*X173,2)","v":0},{"$f":"ROUND(PERSONAL!S44*Y173,2)","v":0},{"$f":"PERSONAL!T44","v":0},0,0,0,0,{"$f":"PERSONAL!X44","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C45","v":0},null,{"$f":"PERSONAL!E45","v":0},{"$f":"PERSONAL!F45","v":0},{"$f":"PERSONAL!G45","v":0},{"$f":"PERSONAL!H45","v":0},{"$f":"PERSONAL!I45","v":0},{"$f":"PERSONAL!J45","v":0},{"$f":"IF(PERSONAL!N45>40,40,PERSONAL!N45)","v":0},{"$f":"IF(PERSONAL!O45>40,40,PERSONAL!O45)","v":0},{"$f":"IF(PERSONAL!P45>40,40,PERSONAL!P45)","v":0},{"$f":"ROUND(PERSONAL!Q45*W174,2)","v":0},{"$f":"ROUND(PERSONAL!R45*X174,2)","v":0},{"$f":"ROUND(PERSONAL!S45*Y174,2)","v":0},{"$f":"PERSONAL!T45","v":0},0,0,0,0,{"$f":"PERSONAL!X45","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C46","v":0},null,{"$f":"PERSONAL!E46","v":0},{"$f":"PERSONAL!F46","v":0},{"$f":"PERSONAL!G46","v":0},{"$f":"PERSONAL!H46","v":0},{"$f":"PERSONAL!I46","v":0},{"$f":"PERSONAL!J46","v":0},{"$f":"IF(PERSONAL!N46>40,40,PERSONAL!N46)","v":0},{"$f":"IF(PERSONAL!O46>40,40,PERSONAL!O46)","v":0},{"$f":"IF(PERSONAL!P46>40,40,PERSONAL!P46)","v":0},{"$f":"ROUND(PERSONAL!Q46*W175,2)","v":0},{"$f":"ROUND(PERSONAL!R46*X175,2)","v":0},{"$f":"ROUND(PERSONAL!S46*Y175,2)","v":0},{"$f":"PERSONAL!T46","v":0},0,0,0,0,{"$f":"PERSONAL!X46","v":0},{"$f":"SUM(Q175:S175)","v":0},null,1,1,1]
[{"$f":"PERSONAL!C47","v":0},null,{"$f":"PERSONAL!E47","v":0},{"$f":"PERSONAL!F47","v":0},{"$f":"PERSONAL!G47","v":0},{"$f":"PERSONAL!H47","v":0},{"$f":"PERSONAL!I47","v":0},{"$f":"PERSONAL!J47","v":0},{"$f":"IF(PERSONAL!N47>40,40,PERSONAL!N47)","v":0},{"$f":"IF(PERSONAL!O47>40,40,PERSONAL!O47)","v":0},{"$f":"IF(PERSONAL!P47>40,40,PERSONAL!P47)","v":0},{"$f":"ROUND(PERSONAL!Q47*W176,2)","v":0},{"$f":"ROUND(PERSONAL!R47*X176,2)","v":0},{"$f":"ROUND(PERSONAL!S47*Y176,2)","v":0},{"$f":"PERSONAL!T47","v":0},0,{"$f":"ROUND(I176*L176,2)","v":0},0,0,{"$f":"PERSONAL!X47","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C48","v":0},null,{"$f":"PERSONAL!E48","v":0},{"$f":"PERSONAL!F48","v":0},{"$f":"PERSONAL!G48","v":0},{"$f":"PERSONAL!H48","v":0},{"$f":"PERSONAL!I48","v":0},{"$f":"PERSONAL!J48","v":0},{"$f":"IF(PERSONAL!N48>40,40,PERSONAL!N48)","v":0},{"$f":"IF(PERSONAL!O48>40,40,PERSONAL!O48)","v":0},{"$f":"IF(PERSONAL!P48>40,40,PERSONAL!P48)","v":0},{"$f":"ROUND(PERSONAL!Q48*W177,2)","v":0},{"$f":"ROUND(PERSONAL!R48*X177,2)","v":0},{"$f":"ROUND(PERSONAL!S48*Y177,2)","v":0},{"$f":"PERSONAL!T48","v":0},0,0,0,0,{"$f":"PERSONAL!X48","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C49","v":0},null,{"$f":"PERSONAL!E49","v":0},{"$f":"PERSONAL!F49","v":0},{"$f":"PERSONAL!G49","v":0},{"$f":"PERSONAL!H49","v":0},{"$f":"PERSONAL!I49","v":0},{"$f":"PERSONAL!J49","v":0},{"$f":"IF(PERSONAL!N49>40,40,PERSONAL!N49)","v":0},{"$f":"IF(PERSONAL!O49>40,40,PERSONAL!O49)","v":0},{"$f":"IF(PERSONAL!P49>40,40,PERSONAL!P49)","v":0},{"$f":"ROUND(PERSONAL!Q49*W178,2)","v":0},{"$f":"ROUND(PERSONAL!R49*X178,2)","v":0},{"$f":"ROUND(PERSONAL!S49*Y178,2)","v":0},{"$f":"PERSONAL!T49","v":0},0,0,0,0,{"$f":"PERSONAL!X49","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C50","v":0},null,{"$f":"PERSONAL!E50","v":0},{"$f":"PERSONAL!F50","v":0},{"$f":"PERSONAL!G50","v":0},{"$f":"PERSONAL!H50","v":0},{"$f":"PERSONAL!I50","v":0},{"$f":"PERSONAL!J50","v":0},{"$f":"IF(PERSONAL!N50>40,40,PERSONAL!N50)","v":0},{"$f":"IF(PERSONAL!O50>40,40,PERSONAL!O50)","v":0},{"$f":"IF(PERSONAL!P50>40,40,PERSONAL!P50)","v":0},{"$f":"ROUND(PERSONAL!Q50*W179,2)","v":0},{"$f":"ROUND(PERSONAL!R50*X179,2)","v":0},{"$f":"ROUND(PERSONAL!S50*Y179,2)","v":0},{"$f":"PERSONAL!T50","v":0},0,0,0,0,{"$f":"PERSONAL!X50","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C51","v":0},null,{"$f":"PERSONAL!E51","v":0},{"$f":"PERSONAL!F51","v":0},{"$f":"PERSONAL!G51","v":0},{"$f":"PERSONAL!H51","v":0},{"$f":"PERSONAL!I51","v":0},{"$f":"PERSONAL!J51","v":0},{"$f":"IF(PERSONAL!N51>40,40,PERSONAL!N51)","v":0},{"$f":"IF(PERSONAL!O51>40,40,PERSONAL!O51)","v":0},{"$f":"IF(PERSONAL!P51>40,40,PERSONAL!P51)","v":0},{"$f":"ROUND(PERSONAL!Q51*W180,2)","v":0},{"$f":"ROUND(PERSONAL!R51*X180,2)","v":0},{"$f":"ROUND(PERSONAL!S51*Y180,2)","v":0},{"$f":"PERSONAL!T51","v":0},0,0,0,0,{"$f":"PERSONAL!X51","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C52","v":0},null,{"$f":"PERSONAL!E52","v":0},{"$f":"PERSONAL!F52","v":0},{"$f":"PERSONAL!G52","v":0},{"$f":"PERSONAL!H52","v":0},{"$f":"PERSONAL!I52","v":0},{"$f":"PERSONAL!J52","v":0},{"$f":"IF(PERSONAL!N52>40,40,PERSONAL!N52)","v":0},{"$f":"IF(PERSONAL!O52>40,40,PERSONAL!O52)","v":0},{"$f":"IF(PERSONAL!P52>40,40,PERSONAL!P52)","v":0},{"$f":"ROUND(PERSONAL!Q52*W181,2)","v":0},{"$f":"ROUND(PERSONAL!R52*X181,2)","v":0},{"$f":"ROUND(PERSONAL!S52*Y181,2)","v":0},{"$f":"PERSONAL!T52","v":0},0,0,0,0,{"$f":"PERSONAL!X52","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C53","v":0},null,{"$f":"PERSONAL!E53","v":0},{"$f":"PERSONAL!F53","v":0},{"$f":"PERSONAL!G53","v":0},{"$f":"PERSONAL!H53","v":0},{"$f":"PERSONAL!I53","v":0},{"$f":"PERSONAL!J53","v":0},{"$f":"IF(PERSONAL!N53>40,40,PERSONAL!N53)","v":0},{"$f":"IF(PERSONAL!O53>40,40,PERSONAL!O53)","v":0},{"$f":"IF(PERSONAL!P53>40,40,PERSONAL!P53)","v":0},{"$f":"ROUND(PERSONAL!Q53*W182,2)","v":0},{"$f":"ROUND(PERSONAL!R53*X182,2)","v":0},{"$f":"ROUND(PERSONAL!S53*Y182,2)","v":0},{"$f":"PERSONAL!T53","v":0},0,0,0,0,{"$f":"PERSONAL!X53","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C54","v":0},null,{"$f":"PERSONAL!E54","v":0},{"$f":"PERSONAL!F54","v":0},{"$f":"PERSONAL!G54","v":0},{"$f":"PERSONAL!H54","v":0},{"$f":"PERSONAL!I54","v":0},{"$f":"PERSONAL!J54","v":0},{"$f":"IF(PERSONAL!N54>40,40,PERSONAL!N54)","v":0},{"$f":"IF(PERSONAL!O54>40,40,PERSONAL!O54)","v":0},{"$f":"IF(PERSONAL!P54>40,40,PERSONAL!P54)","v":0},{"$f":"ROUND(PERSONAL!Q54*W183,2)","v":0},{"$f":"ROUND(PERSONAL!R54*X183,2)","v":0},{"$f":"ROUND(PERSONAL!S54*Y183,2)","v":0},{"$f":"PERSONAL!T54","v":0},0,0,0,0,{"$f":"PERSONAL!X54","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C55","v":0},null,{"$f":"PERSONAL!E55","v":0},{"$f":"PERSONAL!F55","v":0},{"$f":"PERSONAL!G55","v":0},{"$f":"PERSONAL!H55","v":0},{"$f":"PERSONAL!I55","v":0},{"$f":"PERSONAL!J55","v":0},{"$f":"IF(PERSONAL!N55>40,40,PERSONAL!N55)","v":0},{"$f":"IF(PERSONAL!O55>40,40,PERSONAL!O55)","v":0},{"$f":"IF(PERSONAL!P55>40,40,PERSONAL!P55)","v":0},{"$f":"ROUND(PERSONAL!Q55*W184,2)","v":0},{"$f":"ROUND(PERSONAL!R55*X184,2)","v":0},{"$f":"ROUND(PERSONAL!S55*Y184,2)","v":0},{"$f":"PERSONAL!T55","v":0},0,0,0,0,{"$f":"PERSONAL!X55","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C56","v":0},null,{"$f":"PERSONAL!E56","v":0},{"$f":"PERSONAL!F56","v":0},{"$f":"PERSONAL!G56","v":0},{"$f":"PERSONAL!H56","v":0},{"$f":"PERSONAL!I56","v":0},{"$f":"PERSONAL!J56","v":0},{"$f":"IF(PERSONAL!N56>40,40,PERSONAL!N56)","v":0},{"$f":"IF(PERSONAL!O56>40,40,PERSONAL!O56)","v":0},{"$f":"IF(PERSONAL!P56>40,40,PERSONAL!P56)","v":0},{"$f":"ROUND(PERSONAL!Q56*W185,2)","v":0},{"$f":"ROUND(PERSONAL!R56*X185,2)","v":0},{"$f":"ROUND(PERSONAL!S56*Y185,2)","v":0},{"$f":"PERSONAL!T56","v":0},0,0,0,0,{"$f":"PERSONAL!X56","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C57","v":0},null,{"$f":"PERSONAL!E57","v":0},{"$f":"PERSONAL!F57","v":0},{"$f":"PERSONAL!G57","v":0},{"$f":"PERSONAL!H57","v":0},{"$f":"PERSONAL!I57","v":0},{"$f":"PERSONAL!J57","v":0},{"$f":"IF(PERSONAL!N57>40,40,PERSONAL!N57)","v":0},{"$f":"IF(PERSONAL!O57>40,40,PERSONAL!O57)","v":0},{"$f":"IF(PERSONAL!P57>40,40,PERSONAL!P57)","v":0},{"$f":"ROUND(PERSONAL!Q57*W186,2)","v":0},{"$f":"ROUND(PERSONAL!R57*X186,2)","v":0},{"$f":"ROUND(PERSONAL!S57*Y186,2)","v":0},{"$f":"PERSONAL!T57","v":0},0,0,0,0,{"$f":"PERSONAL!X57","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C58","v":0},null,{"$f":"PERSONAL!E58","v":0},{"$f":"PERSONAL!F58","v":0},{"$f":"PERSONAL!G58","v":0},{"$f":"PERSONAL!H58","v":0},{"$f":"PERSONAL!I58","v":0},{"$f":"PERSONAL!J58","v":0},{"$f":"IF(PERSONAL!N58>40,40,PERSONAL!N58)","v":0},{"$f":"IF(PERSONAL!O58>40,40,PERSONAL!O58)","v":0},{"$f":"IF(PERSONAL!P58>40,40,PERSONAL!P58)","v":0},{"$f":"ROUND(PERSONAL!Q58*W187,2)","v":0},{"$f":"ROUND(PERSONAL!R58*X187,2)","v":0},{"$f":"ROUND(PERSONAL!S58*Y187,2)","v":0},{"$f":"PERSONAL!T58","v":0},0,0,0,0,{"$f":"PERSONAL!X58","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C59","v":0},null,{"$f":"PERSONAL!E59","v":0},{"$f":"PERSONAL!F59","v":0},{"$f":"PERSONAL!G59","v":0},{"$f":"PERSONAL!H59","v":0},{"$f":"PERSONAL!I59","v":0},{"$f":"PERSONAL!J59","v":0},{"$f":"IF(PERSONAL!N59>40,40,PERSONAL!N59)","v":0},{"$f":"IF(PERSONAL!O59>40,40,PERSONAL!O59)","v":0},{"$f":"IF(PERSONAL!P59>40,40,PERSONAL!P59)","v":0},{"$f":"ROUND(PERSONAL!Q59*W188,2)","v":0},{"$f":"ROUND(PERSONAL!R59*X188,2)","v":0},{"$f":"ROUND(PERSONAL!S59*Y188,2)","v":0},{"$f":"PERSONAL!T59","v":0},0,0,0,0,{"$f":"PERSONAL!X59","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C60","v":0},null,{"$f":"PERSONAL!E60","v":0},{"$f":"PERSONAL!F60","v":0},{"$f":"PERSONAL!G60","v":0},{"$f":"PERSONAL!H60","v":0},{"$f":"PERSONAL!I60","v":0},{"$f":"PERSONAL!J60","v":0},{"$f":"IF(PERSONAL!N60>40,40,PERSONAL!N60)","v":0},{"$f":"IF(PERSONAL!O60>40,40,PERSONAL!O60)","v":0},{"$f":"IF(PERSONAL!P60>40,40,PERSONAL!P60)","v":0},{"$f":"ROUND(PERSONAL!Q60*W189,2)","v":0},{"$f":"ROUND(PERSONAL!R60*X189,2)","v":0},{"$f":"ROUND(PERSONAL!S60*Y189,2)","v":0},{"$f":"PERSONAL!T60","v":0},0,0,0,0,{"$f":"PERSONAL!X60","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C61","v":0},null,{"$f":"PERSONAL!E61","v":0},{"$f":"PERSONAL!F61","v":0},{"$f":"PERSONAL!G61","v":0},{"$f":"PERSONAL!H61","v":0},{"$f":"PERSONAL!I61","v":0},{"$f":"PERSONAL!J61","v":0},{"$f":"IF(PERSONAL!N61>40,40,PERSONAL!N61)","v":0},{"$f":"IF(PERSONAL!O61>40,40,PERSONAL!O61)","v":0},{"$f":"IF(PERSONAL!P61>40,40,PERSONAL!P61)","v":0},{"$f":"ROUND(PERSONAL!Q61*W190,2)","v":0},{"$f":"ROUND(PERSONAL!R61*X190,2)","v":0},{"$f":"ROUND(PERSONAL!S61*Y190,2)","v":0},{"$f":"PERSONAL!T61","v":0},0,0,0,0,{"$f":"PERSONAL!X61","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C62","v":0},null,{"$f":"PERSONAL!E62","v":0},{"$f":"PERSONAL!F62","v":0},{"$f":"PERSONAL!G62","v":0},{"$f":"PERSONAL!H62","v":0},{"$f":"PERSONAL!I62","v":0},{"$f":"PERSONAL!J62","v":0},{"$f":"IF(PERSONAL!N62>40,40,PERSONAL!N62)","v":0},{"$f":"IF(PERSONAL!O62>40,40,PERSONAL!O62)","v":0},{"$f":"IF(PERSONAL!P62>40,40,PERSONAL!P62)","v":0},{"$f":"ROUND(PERSONAL!Q62*W191,2)","v":0},{"$f":"ROUND(PERSONAL!R62*X191,2)","v":0},{"$f":"ROUND(PERSONAL!S62*Y191,2)","v":0},{"$f":"PERSONAL!T62","v":0},0,0,0,0,{"$f":"PERSONAL!X62","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C63","v":0},null,{"$f":"PERSONAL!E63","v":0},{"$f":"PERSONAL!F63","v":0},{"$f":"PERSONAL!G63","v":0},{"$f":"PERSONAL!H63","v":0},{"$f":"PERSONAL!I63","v":0},{"$f":"PERSONAL!J63","v":0},{"$f":"IF(PERSONAL!N63>40,40,PERSONAL!N63)","v":0},{"$f":"IF(PERSONAL!O63>40,40,PERSONAL!O63)","v":0},{"$f":"IF(PERSONAL!P63>40,40,PERSONAL!P63)","v":0},{"$f":"ROUND(PERSONAL!Q63*W192,2)","v":0},{"$f":"ROUND(PERSONAL!R63*X192,2)","v":0},{"$f":"ROUND(PERSONAL!S63*Y192,2)","v":0},{"$f":"PERSONAL!T63","v":0},0,0,0,0,{"$f":"PERSONAL!X63","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C64","v":0},null,{"$f":"PERSONAL!E64","v":0},{"$f":"PERSONAL!F64","v":0},{"$f":"PERSONAL!G64","v":0},{"$f":"PERSONAL!H64","v":0},{"$f":"PERSONAL!I64","v":0},{"$f":"PERSONAL!J64","v":0},{"$f":"IF(PERSONAL!N64>40,40,PERSONAL!N64)","v":0},{"$f":"IF(PERSONAL!O64>40,40,PERSONAL!O64)","v":0},{"$f":"IF(PERSONAL!P64>40,40,PERSONAL!P64)","v":0},{"$f":"ROUND(PERSONAL!Q64*W193,2)","v":0},{"$f":"ROUND(PERSONAL!R64*X193,2)","v":0},{"$f":"ROUND(PERSONAL!S64*Y193,2)","v":0},{"$f":"PERSONAL!T64","v":0},0,0,0,0,{"$f":"PERSONAL!X64","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C65","v":0},null,{"$f":"PERSONAL!E65","v":0},{"$f":"PERSONAL!F65","v":0},{"$f":"PERSONAL!G65","v":0},{"$f":"PERSONAL!H65","v":0},{"$f":"PERSONAL!I65","v":0},{"$f":"PERSONAL!J65","v":0},{"$f":"IF(PERSONAL!N65>40,40,PERSONAL!N65)","v":0},{"$f":"IF(PERSONAL!O65>40,40,PERSONAL!O65)","v":0},{"$f":"IF(PERSONAL!P65>40,40,PERSONAL!P65)","v":0},{"$f":"ROUND(PERSONAL!Q65*W194,2)","v":0},{"$f":"ROUND(PERSONAL!R65*X194,2)","v":0},{"$f":"ROUND(PERSONAL!S65*Y194,2)","v":0},{"$f":"PERSONAL!T65","v":0},0,0,0,0,{"$f":"PERSONAL!X65","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C66","v":0},null,{"$f":"PERSONAL!E66","v":0},{"$f":"PERSONAL!F66","v":0},{"$f":"PERSONAL!G66","v":0},{"$f":"PERSONAL!H66","v":0},{"$f":"PERSONAL!I66","v":0},{"$f":"PERSONAL!J66","v":0},{"$f":"IF(PERSONAL!N66>40,40,PERSONAL!N66)","v":0},{"$f":"IF(PERSONAL!O66>40,40,PERSONAL!O66)","v":0},{"$f":"IF(PERSONAL!P66>40,40,PERSONAL!P66)","v":0},{"$f":"ROUND(PERSONAL!Q66*W195,2)","v":0},{"$f":"ROUND(PERSONAL!R66*X195,2)","v":0},{"$f":"ROUND(PERSONAL!S66*Y195,2)","v":0},{"$f":"PERSONAL!T66","v":0},0,0,0,0,{"$f":"PERSONAL!X66","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C67","v":0},null,{"$f":"PERSONAL!E67","v":0},{"$f":"PERSONAL!F67","v":0},{"$f":"PERSONAL!G67","v":0},{"$f":"PERSONAL!H67","v":0},{"$f":"PERSONAL!I67","v":0},{"$f":"PERSONAL!J67","v":0},{"$f":"IF(PERSONAL!N67>40,40,PERSONAL!N67)","v":0},{"$f":"IF(PERSONAL!O67>40,40,PERSONAL!O67)","v":0},{"$f":"IF(PERSONAL!P67>40,40,PERSONAL!P67)","v":0},{"$f":"ROUND(PERSONAL!Q67*W196,2)","v":0},{"$f":"ROUND(PERSONAL!R67*X196,2)","v":0},{"$f":"ROUND(PERSONAL!S67*Y196,2)","v":0},{"$f":"PERSONAL!T67","v":0},0,0,0,0,{"$f":"PERSONAL!X67","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C68","v":0},null,{"$f":"PERSONAL!E68","v":0},{"$f":"PERSONAL!F68","v":0},{"$f":"PERSONAL!G68","v":0},{"$f":"PERSONAL!H68","v":0},{"$f":"PERSONAL!I68","v":0},{"$f":"PERSONAL!J68","v":0},{"$f":"IF(PERSONAL!N68>40,40,PERSONAL!N68)","v":0},{"$f":"IF(PERSONAL!O68>40,40,PERSONAL!O68)","v":0},{"$f":"IF(PERSONAL!P68>40,40,PERSONAL!P68)","v":0},{"$f":"ROUND(PERSONAL!Q68*W197,2)","v":0},{"$f":"ROUND(PERSONAL!R68*X197,2)","v":0},{"$f":"ROUND(PERSONAL!S68*Y197,2)","v":0},{"$f":"PERSONAL!T68","v":0},0,0,0,0,{"$f":"PERSONAL!X68","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C69","v":0},null,{"$f":"PERSONAL!E69","v":0},{"$f":"PERSONAL!F69","v":0},{"$f":"PERSONAL!G69","v":0},{"$f":"PERSONAL!H69","v":0},{"$f":"PERSONAL!I69","v":0},{"$f":"PERSONAL!J69","v":0},{"$f":"IF(PERSONAL!N69>40,40,PERSONAL!N69)","v":0},{"$f":"IF(PERSONAL!O69>40,40,PERSONAL!O69)","v":0},{"$f":"IF(PERSONAL!P69>40,40,PERSONAL!P69)","v":0},{"$f":"ROUND(PERSONAL!Q69*W198,2)","v":0},{"$f":"ROUND(PERSONAL!R69*X198,2)","v":0},{"$f":"ROUND(PERSONAL!S69*Y198,2)","v":0},{"$f":"PERSONAL!T69","v":0},0,0,0,0,{"$f":"PERSONAL!X69","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C70","v":0},null,{"$f":"PERSONAL!E70","v":0},{"$f":"PERSONAL!F70","v":0},{"$f":"PERSONAL!G70","v":0},{"$f":"PERSONAL!H70","v":0},{"$f":"PERSONAL!I70","v":0},{"$f":"PERSONAL!J70","v":0},{"$f":"IF(PERSONAL!N70>40,40,PERSONAL!N70)","v":0},{"$f":"IF(PERSONAL!O70>40,40,PERSONAL!O70)","v":0},{"$f":"IF(PERSONAL!P70>40,40,PERSONAL!P70)","v":0},{"$f":"ROUND(PERSONAL!Q70*W199,2)","v":0},{"$f":"ROUND(PERSONAL!R70*X199,2)","v":0},{"$f":"ROUND(PERSONAL!S70*Y199,2)","v":0},{"$f":"PERSONAL!T70","v":0},0,0,0,0,{"$f":"PERSONAL!X70","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C71","v":0},null,{"$f":"PERSONAL!E71","v":0},{"$f":"PERSONAL!F71","v":0},{"$f":"PERSONAL!G71","v":0},{"$f":"PERSONAL!H71","v":0},{"$f":"PERSONAL!I71","v":0},{"$f":"PERSONAL!J71","v":0},{"$f":"IF(PERSONAL!N71>40,40,PERSONAL!N71)","v":0},{"$f":"IF(PERSONAL!O71>40,40,PERSONAL!O71)","v":0},{"$f":"IF(PERSONAL!P71>40,40,PERSONAL!P71)","v":0},{"$f":"ROUND(PERSONAL!Q71*W200,2)","v":0},{"$f":"ROUND(PERSONAL!R71*X200,2)","v":0},{"$f":"ROUND(PERSONAL!S71*Y200,2)","v":0},{"$f":"PERSONAL!T71","v":0},0,0,0,0,{"$f":"PERSONAL!X71","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C72","v":0},null,{"$f":"PERSONAL!E72","v":0},{"$f":"PERSONAL!F72","v":0},{"$f":"PERSONAL!G72","v":0},{"$f":"PERSONAL!H72","v":0},{"$f":"PERSONAL!I72","v":0},{"$f":"PERSONAL!J72","v":0},{"$f":"IF(PERSONAL!N72>40,40,PERSONAL!N72)","v":0},{"$f":"IF(PERSONAL!O72>40,40,PERSONAL!O72)","v":0},{"$f":"IF(PERSONAL!P72>40,40,PERSONAL!P72)","v":0},{"$f":"ROUND(PERSONAL!Q72*W201,2)","v":0},{"$f":"ROUND(PERSONAL!R72*X201,2)","v":0},{"$f":"ROUND(PERSONAL!S72*Y201,2)","v":0},{"$f":"PERSONAL!T72","v":0},0,0,0,0,{"$f":"PERSONAL!X72","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C73","v":0},null,{"$f":"PERSONAL!E73","v":0},{"$f":"PERSONAL!F73","v":0},{"$f":"PERSONAL!G73","v":0},{"$f":"PERSONAL!H73","v":0},{"$f":"PERSONAL!I73","v":0},{"$f":"PERSONAL!J73","v":0},{"$f":"IF(PERSONAL!N73>40,40,PERSONAL!N73)","v":0},{"$f":"IF(PERSONAL!O73>40,40,PERSONAL!O73)","v":0},{"$f":"IF(PERSONAL!P73>40,40,PERSONAL!P73)","v":0},{"$f":"ROUND(PERSONAL!Q73*W202,2)","v":0},{"$f":"ROUND(PERSONAL!R73*X202,2)","v":0},{"$f":"ROUND(PERSONAL!S73*Y202,2)","v":0},{"$f":"PERSONAL!T73","v":0},0,0,0,0,{"$f":"PERSONAL!X73","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C74","v":0},null,{"$f":"PERSONAL!E74","v":0},{"$f":"PERSONAL!F74","v":0},{"$f":"PERSONAL!G74","v":0},{"$f":"PERSONAL!H74","v":0},{"$f":"PERSONAL!I74","v":0},{"$f":"PERSONAL!J74","v":0},{"$f":"IF(PERSONAL!N74>40,40,PERSONAL!N74)","v":0},{"$f":"IF(PERSONAL!O74>40,40,PERSONAL!O74)","v":0},{"$f":"IF(PERSONAL!P74>40,40,PERSONAL!P74)","v":0},{"$f":"ROUND(PERSONAL!Q74*W203,2)","v":0},{"$f":"ROUND(PERSONAL!R74*X203,2)","v":0},{"$f":"ROUND(PERSONAL!S74*Y203,2)","v":0},{"$f":"PERSONAL!T74","v":0},0,0,0,0,{"$f":"PERSONAL!X74","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C75","v":0},null,{"$f":"PERSONAL!E75","v":0},{"$f":"PERSONAL!F75","v":0},{"$f":"PERSONAL!G75","v":0},{"$f":"PERSONAL!H75","v":0},{"$f":"PERSONAL!I75","v":0},{"$f":"PERSONAL!J75","v":0},{"$f":"IF(PERSONAL!N75>40,40,PERSONAL!N75)","v":0},{"$f":"IF(PERSONAL!O75>40,40,PERSONAL!O75)","v":0},{"$f":"IF(PERSONAL!P75>40,40,PERSONAL!P75)","v":0},{"$f":"ROUND(PERSONAL!Q75*W204,2)","v":0},{"$f":"ROUND(PERSONAL!R75*X204,2)","v":0},{"$f":"ROUND(PERSONAL!S75*Y204,2)","v":0},{"$f":"PERSONAL!T75","v":0},0,0,0,0,{"$f":"PERSONAL!X75","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C76","v":0},null,{"$f":"PERSONAL!E76","v":0},{"$f":"PERSONAL!F76","v":0},{"$f":"PERSONAL!G76","v":0},{"$f":"PERSONAL!H76","v":0},{"$f":"PERSONAL!I76","v":0},{"$f":"PERSONAL!J76","v":0},{"$f":"IF(PERSONAL!N76>40,40,PERSONAL!N76)","v":0},{"$f":"IF(PERSONAL!O76>40,40,PERSONAL!O76)","v":0},{"$f":"IF(PERSONAL!P76>40,40,PERSONAL!P76)","v":0},{"$f":"ROUND(PERSONAL!Q76*W205,2)","v":0},{"$f":"ROUND(PERSONAL!R76*X205,2)","v":0},{"$f":"ROUND(PERSONAL!S76*Y205,2)","v":0},{"$f":"PERSONAL!T76","v":0},0,0,0,0,{"$f":"PERSONAL!X76","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C77","v":0},null,{"$f":"PERSONAL!E77","v":0},{"$f":"PERSONAL!F77","v":0},{"$f":"PERSONAL!G77","v":0},{"$f":"PERSONAL!H77","v":0},{"$f":"PERSONAL!I77","v":0},{"$f":"PERSONAL!J77","v":0},{"$f":"IF(PERSONAL!N77>40,40,PERSONAL!N77)","v":0},{"$f":"IF(PERSONAL!O77>40,40,PERSONAL!O77)","v":0},{"$f":"IF(PERSONAL!P77>40,40,PERSONAL!P77)","v":0},{"$f":"ROUND(PERSONAL!Q77*W206,2)","v":0},{"$f":"ROUND(PERSONAL!R77*X206,2)","v":0},{"$f":"ROUND(PERSONAL!S77*Y206,2)","v":0},{"$f":"PERSONAL!T77","v":0},0,0,0,0,{"$f":"PERSONAL!X77","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C78","v":0},null,{"$f":"PERSONAL!E78","v":0},{"$f":"PERSONAL!F78","v":0},{"$f":"PERSONAL!G78","v":0},{"$f":"PERSONAL!H78","v":0},{"$f":"PERSONAL!I78","v":0},{"$f":"PERSONAL!J78","v":0},{"$f":"IF(PERSONAL!N78>40,40,PERSONAL!N78)","v":0},{"$f":"IF(PERSONAL!O78>40,40,PERSONAL!O78)","v":0},{"$f":"IF(PERSONAL!P78>40,40,PERSONAL!P78)","v":0},{"$f":"ROUND(PERSONAL!Q78*W207,2)","v":0},{"$f":"ROUND(PERSONAL!R78*X207,2)","v":0},{"$f":"ROUND(PERSONAL!S78*Y207,2)","v":0},{"$f":"PERSONAL!T78","v":0},{"$f":"SUM(L207:N207)","v":0},0,0,0,{"$f":"PERSONAL!X78","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C79","v":0},null,{"$f":"PERSONAL!E79","v":0},{"$f":"PERSONAL!F79","v":0},{"$f":"PERSONAL!G79","v":0},{"$f":"PERSONAL!H79","v":0},{"$f":"PERSONAL!I79","v":0},{"$f":"PERSONAL!J79","v":0},{"$f":"IF(PERSONAL!N79>40,40,PERSONAL!N79)","v":0},{"$f":"IF(PERSONAL!O79>40,40,PERSONAL!O79)","v":0},{"$f":"IF(PERSONAL!P79>40,40,PERSONAL!P79)","v":0},{"$f":"ROUND(PERSONAL!Q79*W208,2)","v":0},{"$f":"ROUND(PERSONAL!R79*X208,2)","v":0},{"$f":"ROUND(PERSONAL!S79*Y208,2)","v":0},{"$f":"PERSONAL!T79","v":0},0,{"$f":"ROUND(I208*L208,2)","v":0},0,0,{"$f":"PERSONAL!X79","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C80","v":0},null,{"$f":"PERSONAL!E80","v":0},{"$f":"PERSONAL!F80","v":0},{"$f":"PERSONAL!G80","v":0},{"$f":"PERSONAL!H80","v":0},{"$f":"PERSONAL!I80","v":0},{"$f":"PERSONAL!J80","v":0},{"$f":"IF(PERSONAL!N80>40,40,PERSONAL!N80)","v":0},{"$f":"IF(PERSONAL!O80>40,40,PERSONAL!O80)","v":0},{"$f":"IF(PERSONAL!P80>40,40,PERSONAL!P80)","v":0},{"$f":"ROUND(PERSONAL!Q80*W209,2)","v":0},{"$f":"ROUND(PERSONAL!R80*X209,2)","v":0},{"$f":"ROUND(PERSONAL!S80*Y209,2)","v":0},{"$f":"PERSONAL!T80","v":0},0,0,0,0,{"$f":"PERSONAL!X80","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C81","v":0},null,{"$f":"PERSONAL!E81","v":0},{"$f":"PERSONAL!F81","v":0},{"$f":"PERSONAL!G81","v":0},{"$f":"PERSONAL!H81","v":0},{"$f":"PERSONAL!I81","v":0},{"$f":"PERSONAL!J81","v":0},{"$f":"IF(PERSONAL!N81>40,40,PERSONAL!N81)","v":0},{"$f":"IF(PERSONAL!O81>40,40,PERSONAL!O81)","v":0},{"$f":"IF(PERSONAL!P81>40,40,PERSONAL!P81)","v":0},{"$f":"ROUND(PERSONAL!Q81*W210,2)","v":0},{"$f":"ROUND(PERSONAL!R81*X210,2)","v":0},{"$f":"ROUND(PERSONAL!S81*Y210,2)","v":0},{"$f":"PERSONAL!T81","v":0},0,0,0,0,{"$f":"PERSONAL!X81","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C82","v":0},null,{"$f":"PERSONAL!E82","v":0},{"$f":"PERSONAL!F82","v":0},{"$f":"PERSONAL!G82","v":0},{"$f":"PERSONAL!H82","v":0},{"$f":"PERSONAL!I82","v":0},{"$f":"PERSONAL!J82","v":0},{"$f":"IF(PERSONAL!N82>40,40,PERSONAL!N82)","v":0},{"$f":"IF(PERSONAL!O82>40,40,PERSONAL!O82)","v":0},{"$f":"IF(PERSONAL!P82>40,40,PERSONAL!P82)","v":0},{"$f":"ROUND(PERSONAL!Q82*W211,2)","v":0},{"$f":"ROUND(PERSONAL!R82*X211,2)","v":0},{"$f":"ROUND(PERSONAL!S82*Y211,2)","v":0},{"$f":"PERSONAL!T82","v":0},0,0,0,0,{"$f":"PERSONAL!X82","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C83","v":0},null,{"$f":"PERSONAL!E83","v":0},{"$f":"PERSONAL!F83","v":0},{"$f":"PERSONAL!G83","v":0},{"$f":"PERSONAL!H83","v":0},{"$f":"PERSONAL!I83","v":0},{"$f":"PERSONAL!J83","v":0},{"$f":"IF(PERSONAL!N83>40,40,PERSONAL!N83)","v":0},{"$f":"IF(PERSONAL!O83>40,40,PERSONAL!O83)","v":0},{"$f":"IF(PERSONAL!P83>40,40,PERSONAL!P83)","v":0},{"$f":"ROUND(PERSONAL!Q83*W212,2)","v":0},{"$f":"ROUND(PERSONAL!R83*X212,2)","v":0},{"$f":"ROUND(PERSONAL!S83*Y212,2)","v":0},{"$f":"PERSONAL!T83","v":0},0,0,0,0,{"$f":"PERSONAL!X83","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C84","v":0},null,{"$f":"PERSONAL!E84","v":0},{"$f":"PERSONAL!F84","v":0},{"$f":"PERSONAL!G84","v":0},{"$f":"PERSONAL!H84","v":0},{"$f":"PERSONAL!I84","v":0},{"$f":"PERSONAL!J84","v":0},{"$f":"IF(PERSONAL!N84>40,40,PERSONAL!N84)","v":0},{"$f":"IF(PERSONAL!O84>40,40,PERSONAL!O84)","v":0},{"$f":"IF(PERSONAL!P84>40,40,PERSONAL!P84)","v":0},{"$f":"ROUND(PERSONAL!Q84*W213,2)","v":0},{"$f":"ROUND(PERSONAL!R84*X213,2)","v":0},{"$f":"ROUND(PERSONAL!S84*Y213,2)","v":0},{"$f":"PERSONAL!T84","v":0},0,0,0,0,{"$f":"PERSONAL!X84","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C85","v":0},null,{"$f":"PERSONAL!E85","v":0},{"$f":"PERSONAL!F85","v":0},{"$f":"PERSONAL!G85","v":0},{"$f":"PERSONAL!H85","v":0},{"$f":"PERSONAL!I85","v":0},{"$f":"PERSONAL!J85","v":0},{"$f":"IF(PERSONAL!N85>40,40,PERSONAL!N85)","v":0},{"$f":"IF(PERSONAL!O85>40,40,PERSONAL!O85)","v":0},{"$f":"IF(PERSONAL!P85>40,40,PERSONAL!P85)","v":0},{"$f":"ROUND(PERSONAL!Q85*W214,2)","v":0},{"$f":"ROUND(PERSONAL!R85*X214,2)","v":0},{"$f":"ROUND(PERSONAL!S85*Y214,2)","v":0},{"$f":"PERSONAL!T85","v":0},0,0,0,0,{"$f":"PERSONAL!X85","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C86","v":0},null,{"$f":"PERSONAL!E86","v":0},{"$f":"PERSONAL!F86","v":0},{"$f":"PERSONAL!G86","v":0},{"$f":"PERSONAL!H86","v":0},{"$f":"PERSONAL!I86","v":0},{"$f":"PERSONAL!J86","v":0},{"$f":"IF(PERSONAL!N86>40,40,PERSONAL!N86)","v":0},{"$f":"IF(PERSONAL!O86>40,40,PERSONAL!O86)","v":0},{"$f":"IF(PERSONAL!P86>40,40,PERSONAL!P86)","v":0},{"$f":"ROUND(PERSONAL!Q86*W215,2)","v":0},{"$f":"ROUND(PERSONAL!R86*X215,2)","v":0},{"$f":"ROUND(PERSONAL!S86*Y215,2)","v":0},{"$f":"PERSONAL!T86","v":0},0,0,0,0,{"$f":"PERSONAL!X86","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C87","v":0},null,{"$f":"PERSONAL!E87","v":0},{"$f":"PERSONAL!F87","v":0},{"$f":"PERSONAL!G87","v":0},{"$f":"PERSONAL!H87","v":0},{"$f":"PERSONAL!I87","v":0},{"$f":"PERSONAL!J87","v":0},{"$f":"IF(PERSONAL!N87>40,40,PERSONAL!N87)","v":0},{"$f":"IF(PERSONAL!O87>40,40,PERSONAL!O87)","v":0},{"$f":"IF(PERSONAL!P87>40,40,PERSONAL!P87)","v":0},{"$f":"ROUND(PERSONAL!Q87*W216,2)","v":0},{"$f":"ROUND(PERSONAL!R87*X216,2)","v":0},{"$f":"ROUND(PERSONAL!S87*Y216,2)","v":0},{"$f":"PERSONAL!T87","v":0},0,0,0,0,{"$f":"PERSONAL!X87","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C88","v":0},null,{"$f":"PERSONAL!E88","v":0},{"$f":"PERSONAL!F88","v":0},{"$f":"PERSONAL!G88","v":0},{"$f":"PERSONAL!H88","v":0},{"$f":"PERSONAL!I88","v":0},{"$f":"PERSONAL!J88","v":0},{"$f":"IF(PERSONAL!N88>40,40,PERSONAL!N88)","v":0},{"$f":"IF(PERSONAL!O88>40,40,PERSONAL!O88)","v":0},{"$f":"IF(PERSONAL!P88>40,40,PERSONAL!P88)","v":0},{"$f":"ROUND(PERSONAL!Q88*W217,2)","v":0},{"$f":"ROUND(PERSONAL!R88*X217,2)","v":0},{"$f":"ROUND(PERSONAL!S88*Y217,2)","v":0},{"$f":"PERSONAL!T88","v":0},0,0,0,0,{"$f":"PERSONAL!X88","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C89","v":0},null,{"$f":"PERSONAL!E89","v":0},{"$f":"PERSONAL!F89","v":0},{"$f":"PERSONAL!G89","v":0},{"$f":"PERSONAL!H89","v":0},{"$f":"PERSONAL!I89","v":0},{"$f":"PERSONAL!J89","v":0},{"$f":"IF(PERSONAL!N89>40,40,PERSONAL!N89)","v":0},{"$f":"IF(PERSONAL!O89>40,40,PERSONAL!O89)","v":0},{"$f":"IF(PERSONAL!P89>40,40,PERSONAL!P89)","v":0},{"$f":"ROUND(PERSONAL!Q89*W218,2)","v":0},{"$f":"ROUND(PERSONAL!R89*X218,2)","v":0},{"$f":"ROUND(PERSONAL!S89*Y218,2)","v":0},{"$f":"PERSONAL!T89","v":0},0,0,0,0,{"$f":"PERSONAL!X89","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C90","v":0},null,{"$f":"PERSONAL!E90","v":0},{"$f":"PERSONAL!F90","v":0},{"$f":"PERSONAL!G90","v":0},{"$f":"PERSONAL!H90","v":0},{"$f":"PERSONAL!I90","v":0},{"$f":"PERSONAL!J90","v":0},{"$f":"IF(PERSONAL!N90>40,40,PERSONAL!N90)","v":0},{"$f":"IF(PERSONAL!O90>40,40,PERSONAL!O90)","v":0},{"$f":"IF(PERSONAL!P90>40,40,PERSONAL!P90)","v":0},{"$f":"ROUND(PERSONAL!Q90*W219,2)","v":0},{"$f":"ROUND(PERSONAL!R90*X219,2)","v":0},{"$f":"ROUND(PERSONAL!S90*Y219,2)","v":0},{"$f":"PERSONAL!T90","v":0},0,0,0,0,{"$f":"PERSONAL!X90","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C91","v":0},null,{"$f":"PERSONAL!E91","v":0},{"$f":"PERSONAL!F91","v":0},{"$f":"PERSONAL!G91","v":0},{"$f":"PERSONAL!H91","v":0},{"$f":"PERSONAL!I91","v":0},{"$f":"PERSONAL!J91","v":0},{"$f":"IF(PERSONAL!N91>40,40,PERSONAL!N91)","v":0},{"$f":"IF(PERSONAL!O91>40,40,PERSONAL!O91)","v":0},{"$f":"IF(PERSONAL!P91>40,40,PERSONAL!P91)","v":0},{"$f":"ROUND(PERSONAL!Q91*W220,2)","v":0},{"$f":"ROUND(PERSONAL!R91*X220,2)","v":0},{"$f":"ROUND(PERSONAL!S91*Y220,2)","v":0},{"$f":"PERSONAL!T91","v":0},0,0,0,0,{"$f":"PERSONAL!X91","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C92","v":0},null,{"$f":"PERSONAL!E92","v":0},{"$f":"PERSONAL!F92","v":0},{"$f":"PERSONAL!G92","v":0},{"$f":"PERSONAL!H92","v":0},{"$f":"PERSONAL!I92","v":0},{"$f":"PERSONAL!J92","v":0},{"$f":"IF(PERSONAL!N92>40,40,PERSONAL!N92)","v":0},{"$f":"IF(PERSONAL!O92>40,40,PERSONAL!O92)","v":0},{"$f":"IF(PERSONAL!P92>40,40,PERSONAL!P92)","v":0},{"$f":"ROUND(PERSONAL!Q92*W221,2)","v":0},{"$f":"ROUND(PERSONAL!R92*X221,2)","v":0},{"$f":"ROUND(PERSONAL!S92*Y221,2)","v":0},{"$f":"PERSONAL!T92","v":0},0,0,0,0,{"$f":"PERSONAL!X92","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C93","v":0},null,{"$f":"PERSONAL!E93","v":0},{"$f":"PERSONAL!F93","v":0},{"$f":"PERSONAL!G93","v":0},{"$f":"PERSONAL!H93","v":0},{"$f":"PERSONAL!I93","v":0},{"$f":"PERSONAL!J93","v":0},{"$f":"IF(PERSONAL!N93>40,40,PERSONAL!N93)","v":0},{"$f":"IF(PERSONAL!O93>40,40,PERSONAL!O93)","v":0},{"$f":"IF(PERSONAL!P93>40,40,PERSONAL!P93)","v":0},{"$f":"ROUND(PERSONAL!Q93*W222,2)","v":0},{"$f":"ROUND(PERSONAL!R93*X222,2)","v":0},{"$f":"ROUND(PERSONAL!S93*Y222,2)","v":0},{"$f":"PERSONAL!T93","v":0},0,0,0,0,{"$f":"PERSONAL!X93","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C94","v":0},null,{"$f":"PERSONAL!E94","v":0},{"$f":"PERSONAL!F94","v":0},{"$f":"PERSONAL!G94","v":0},{"$f":"PERSONAL!H94","v":0},{"$f":"PERSONAL!I94","v":0},{"$f":"PERSONAL!J94","v":0},{"$f":"IF(PERSONAL!N94>40,40,PERSONAL!N94)","v":0},{"$f":"IF(PERSONAL!O94>40,40,PERSONAL!O94)","v":0},{"$f":"IF(PERSONAL!P94>40,40,PERSONAL!P94)","v":0},{"$f":"ROUND(PERSONAL!Q94*W223,2)","v":0},{"$f":"ROUND(PERSONAL!R94*X223,2)","v":0},{"$f":"ROUND(PERSONAL!S94*Y223,2)","v":0},{"$f":"PERSONAL!T94","v":0},0,0,0,0,{"$f":"PERSONAL!X94","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C95","v":0},null,{"$f":"PERSONAL!E95","v":0},{"$f":"PERSONAL!F95","v":0},{"$f":"PERSONAL!G95","v":0},{"$f":"PERSONAL!H95","v":0},{"$f":"PERSONAL!I95","v":0},{"$f":"PERSONAL!J95","v":0},{"$f":"IF(PERSONAL!N95>40,40,PERSONAL!N95)","v":0},{"$f":"IF(PERSONAL!O95>40,40,PERSONAL!O95)","v":0},{"$f":"IF(PERSONAL!P95>40,40,PERSONAL!P95)","v":0},{"$f":"ROUND(PERSONAL!Q95*W224,2)","v":0},{"$f":"ROUND(PERSONAL!R95*X224,2)","v":0},{"$f":"ROUND(PERSONAL!S95*Y224,2)","v":0},{"$f":"PERSONAL!T95","v":0},0,0,0,0,{"$f":"PERSONAL!X95","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C96","v":0},null,{"$f":"PERSONAL!E96","v":0},{"$f":"PERSONAL!F96","v":0},{"$f":"PERSONAL!G96","v":0},{"$f":"PERSONAL!H96","v":0},{"$f":"PERSONAL!I96","v":0},{"$f":"PERSONAL!J96","v":0},{"$f":"IF(PERSONAL!N96>40,40,PERSONAL!N96)","v":0},{"$f":"IF(PERSONAL!O96>40,40,PERSONAL!O96)","v":0},{"$f":"IF(PERSONAL!P96>40,40,PERSONAL!P96)","v":0},{"$f":"ROUND(PERSONAL!Q96*W225,2)","v":0},{"$f":"ROUND(PERSONAL!R96*X225,2)","v":0},{"$f":"ROUND(PERSONAL!S96*Y225,2)","v":0},{"$f":"PERSONAL!T96","v":0},0,0,0,0,{"$f":"PERSONAL!X96","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C97","v":0},null,{"$f":"PERSONAL!E97","v":0},{"$f":"PERSONAL!F97","v":0},{"$f":"PERSONAL!G97","v":0},{"$f":"PERSONAL!H97","v":0},{"$f":"PERSONAL!I97","v":0},{"$f":"PERSONAL!J97","v":0},{"$f":"IF(PERSONAL!N97>40,40,PERSONAL!N97)","v":0},{"$f":"IF(PERSONAL!O97>40,40,PERSONAL!O97)","v":0},{"$f":"IF(PERSONAL!P97>40,40,PERSONAL!P97)","v":0},{"$f":"ROUND(PERSONAL!Q97*W226,2)","v":0},{"$f":"ROUND(PERSONAL!R97*X226,2)","v":0},{"$f":"ROUND(PERSONAL!S97*Y226,2)","v":0},{"$f":"PERSONAL!T97","v":0},0,0,0,0,{"$f":"PERSONAL!X97","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C98","v":0},null,{"$f":"PERSONAL!E98","v":0},{"$f":"PERSONAL!F98","v":0},{"$f":"PERSONAL!G98","v":0},{"$f":"PERSONAL!H98","v":0},{"$f":"PERSONAL!I98","v":0},{"$f":"PERSONAL!J98","v":0},{"$f":"IF(PERSONAL!N98>40,40,PERSONAL!N98)","v":0},{"$f":"IF(PERSONAL!O98>40,40,PERSONAL!O98)","v":0},{"$f":"IF(PERSONAL!P98>40,40,PERSONAL!P98)","v":0},{"$f":"ROUND(PERSONAL!Q98*W227,2)","v":0},{"$f":"ROUND(PERSONAL!R98*X227,2)","v":0},{"$f":"ROUND(PERSONAL!S98*Y227,2)","v":0},{"$f":"PERSONAL!T98","v":0},0,0,0,0,{"$f":"PERSONAL!X98","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C99","v":0},null,{"$f":"PERSONAL!E99","v":0},{"$f":"PERSONAL!F99","v":0},{"$f":"PERSONAL!G99","v":0},{"$f":"PERSONAL!H99","v":0},{"$f":"PERSONAL!I99","v":0},{"$f":"PERSONAL!J99","v":0},{"$f":"IF(PERSONAL!N99>40,40,PERSONAL!N99)","v":0},{"$f":"IF(PERSONAL!O99>40,40,PERSONAL!O99)","v":0},{"$f":"IF(PERSONAL!P99>40,40,PERSONAL!P99)","v":0},{"$f":"ROUND(PERSONAL!Q99*W228,2)","v":0},{"$f":"ROUND(PERSONAL!R99*X228,2)","v":0},{"$f":"ROUND(PERSONAL!S99*Y228,2)","v":0},{"$f":"PERSONAL!T99","v":0},0,0,0,0,{"$f":"PERSONAL!X99","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C100","v":0},null,{"$f":"PERSONAL!E100","v":0},{"$f":"PERSONAL!F100","v":0},{"$f":"PERSONAL!G100","v":0},{"$f":"PERSONAL!H100","v":0},{"$f":"PERSONAL!I100","v":0},{"$f":"PERSONAL!J100","v":0},{"$f":"IF(PERSONAL!N100>40,40,PERSONAL!N100)","v":0},{"$f":"IF(PERSONAL!O100>40,40,PERSONAL!O100)","v":0},{"$f":"IF(PERSONAL!P100>40,40,PERSONAL!P100)","v":0},{"$f":"ROUND(PERSONAL!Q100*W229,2)","v":0},{"$f":"ROUND(PERSONAL!R100*X229,2)","v":0},{"$f":"ROUND(PERSONAL!S100*Y229,2)","v":0},{"$f":"PERSONAL!T100","v":0},0,0,0,0,{"$f":"PERSONAL!X100","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C101","v":0},null,{"$f":"PERSONAL!E101","v":0},{"$f":"PERSONAL!F101","v":0},{"$f":"PERSONAL!G101","v":0},{"$f":"PERSONAL!H101","v":0},{"$f":"PERSONAL!I101","v":0},{"$f":"PERSONAL!J101","v":0},{"$f":"IF(PERSONAL!N101>40,40,PERSONAL!N101)","v":0},{"$f":"IF(PERSONAL!O101>40,40,PERSONAL!O101)","v":0},{"$f":"IF(PERSONAL!P101>40,40,PERSONAL!P101)","v":0},{"$f":"ROUND(PERSONAL!Q101*W230,2)","v":0},{"$f":"ROUND(PERSONAL!R101*X230,2)","v":0},{"$f":"ROUND(PERSONAL!S101*Y230,2)","v":0},{"$f":"PERSONAL!T101","v":0},0,0,0,0,{"$f":"PERSONAL!X101","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C102","v":0},null,{"$f":"PERSONAL!E102","v":0},{"$f":"PERSONAL!F102","v":0},{"$f":"PERSONAL!G102","v":0},{"$f":"PERSONAL!H102","v":0},{"$f":"PERSONAL!I102","v":0},{"$f":"PERSONAL!J102","v":0},{"$f":"IF(PERSONAL!N102>40,40,PERSONAL!N102)","v":0},{"$f":"IF(PERSONAL!O102>40,40,PERSONAL!O102)","v":0},{"$f":"IF(PERSONAL!P102>40,40,PERSONAL!P102)","v":0},{"$f":"ROUND(PERSONAL!Q102*W231,2)","v":0},{"$f":"ROUND(PERSONAL!R102*X231,2)","v":0},{"$f":"ROUND(PERSONAL!S102*Y231,2)","v":0},{"$f":"PERSONAL!T102","v":0},0,0,0,0,{"$f":"PERSONAL!X102","v":0},0,null,1,1,1]
[{"$f":"PERSONAL!C103","v":"TOTALES"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L143:L231)","v":0},{"$f":"SUM(M143:M231)","v":0},0,{"$f":"PERSONAL!T103","v":0},0,0,0,0,{"$f":"PERSONAL!X103","v":0},{"$f":"SUM(U143:U231)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Personal dedicado en exclusiva a I+D",null,null,null,{"$f":"ROUND(SUMIFS(Q$143:Q$231,$H$143:$H$231,$V$3),2)","v":0},{"$f":"ROUND(SUMIFS(R$143:R$231,$H$143:$H$231,$V$3),2)","v":0},{"$f":"ROUND(SUMIFS(S$143:S$231,$H$143:$H$231,$V$3),2)","v":0},{"$f":"PERSONAL!X104","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Otro personal",null,null,null,{"$f":"Q232-Q233","v":0},{"$f":"R232-R233","v":0},0,{"$f":"PERSONAL!X105","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Personal adscrito a Centro de trabajo en Navarra",null,null,null,{"$f":"ROUND(SUMIFS(Q$143:Q$231,$E$143:$E$231,$V$3),2)","v":0},{"$f":"ROUND(SUMIFS(R$143:R$231,$E$143:$E$231,$V$3),2)","v":0},0,{"$f":"PERSONAL!X106","v":0},{"$f":"SUM(Q235:S235)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Personal no adscrito.",null,null,null,{"$f":"Q232-Q235","v":0},{"$f":"R232-R235","v":0},0,{"$f":"PERSONAL!X107","v":0},{"$f":"U232-U235","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Porcentaje de personal adscrito a CT en Navarra",null,null,null,{"$f":"IFERROR(Q235/Q232,0)","v":0},{"$f":"IFERROR(R235/R232,0)","v":0},0,{"$f":"PERSONAL!X108","v":0},{"$f":"IFERROR(U235/U232,0)","v":0}]
[]
["Horas de mujeres",{"$f":"SUMIF(F143:F231,\"M\",P143:P231)","v":0},"Horas de hombres",{"$f":"SUMIF(F143:F231,\"H\",P143:P231)","v":0},"Horas de doctores",{"$f":"SUMIF(G143:G231,\"doctor\",P143:P231)","v":0},"Horas en exclusiva I+D",{"$f":"SUMIF(H143:H231,\"SI\",P143:P231)","v":0},"Horas de NC",{"$f":"SUMIF(F143:F231,\"NC\",P143:P231)","v":0},"HORAS DE H + M",{"$f":"B239+D239","v":0},null,"EJC","Periodo 1","Periodo 2","Periodo 3","TOTAL","EJC / AÑO"]
["Total de mujeres",{"$f":"COUNTIFS(F143:F231,\"M\",$P$143:$P$231,\">0\")","v":0},"Total de hombres",{"$f":"COUNTIFS(F143:F231,\"H\",$P$143:$P$231,\">0\")","v":0},"Total de doctores",{"$f":"COUNTIFS(G143:G231,\"doctor\",$P$143:$P$231,\">0\")","v":0},"Personas en exclusiva I+D",{"$f":"COUNTIFS(H143:H231,\"SI\",P143:P231,\">0\")","v":0},"Total NC",{"$f":"COUNTIFS(F143:F231,\"NC\",$P$143:$P$231,\">0\")","v":0},"TOTAL\nH + M",{"$f":"B240+D240","v":0},null,"Solicitado",{"$f":"IFERROR(ROUND(PERSONAL!Q103/PERSONAL!$H$3,2),\"\")","v":""},{"$f":"IFERROR(ROUND(PERSONAL!R103/PERSONAL!$H$3,2),\"\")","v":""},{"$f":"IFERROR(ROUND(PERSONAL!S103/PERSONAL!$H$3,2),\"\")","v":""},{"$f":"IFERROR(ROUND(PERSONAL!T103/PERSONAL!$H$3,2),\"\")","v":""},{"$f":"IFERROR(PERSONAL!$Q$3,\"\")","v":""}]
["% de mujeres",{"$f":"TRUNC(IF(L239=0,0,B239/L239),4)","v":0},"% de hombres",{"$f":"TRUNC(IF(L239=0,0,D239/L239),4)","v":0},"% horas de doctores",{"$f":"TRUNC(IF(P232=0,0,F239/P232),4)","v":0},"% de  I+D en exclusiva",{"$f":"TRUNC(IF(P232=0,0,H239/P232),4)","v":0},"PORCENTAJE DE HORAS",null,null,null,null,"Aceptado",{"$f":"IFERROR(ROUND(L232/PERSONAL!$H$3,2),\"\")","v":""},{"$f":"IFERROR(ROUND(M232/PERSONAL!$H$3,2),\"\")","v":""},{"$f":"IFERROR(ROUND(N232/PERSONAL!$H$3,2),\"\")","v":""},{"$f":"IFERROR(ROUND(P232/PERSONAL!$H$3,2),\"\")","v":""},{"$f":"IFERROR(ROUND(365/PERSONAL!$AC$6*$P$232/PERSONAL!$H$3,2),\"\")","v":""}]
[]
[null,"VALORACIÓN DE MATERIALES"]
[]
["Resaltar las casillas modificadas en amarillo. Tiene formato condicional",null,null,null,null,null,null,"A la derecha se puede establecer el % de aceptación de coste de material"]
["Para salto de línea dentro de la misma celda Alt+Intro. No usar el punto y coma."]
[null,null,null,null,null,"JUSTIFICACIÓN DE LAS REDUCCIONES"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Descripción",null,null,null,"Periodo 1",null,"Periodo 2",null,"Periodo 3",null,"TOTAL",null,null,"INSERTAR % ACEPTADO"]
[null,null,null,null,"Solicitado","Aceptado","Solicitado","Aceptado","Solicitado","Aceptado","Solicitado","Aceptado",null,"Periodo 1","Periodo 2","Periodo 3","OBSERVACIONES INTERNAS"]
[{"$f":"MATERIALES!B6","v":0},null,null,null,{"$f":"ROUND(MATERIALES!C6,2)","v":0},{"$f":"ROUND(E261*N261,2)","v":0},{"$f":"ROUND(MATERIALES!D6,2)","v":0},{"$f":"ROUND(G261*O261,2)","v":0},{"$f":"ROUND(MATERIALES!E6,2)","v":0},{"$f":"ROUND(I261*P261,2)","v":0},{"$f":"ROUND(MATERIALES!F6,2)","v":0},{"$f":"F261+H261+J261","v":0},null,1,1,1]
[{"$f":"MATERIALES!B7","v":0},null,null,null,{"$f":"ROUND(MATERIALES!C7,2)","v":0},{"$f":"ROUND(E262*N262,2)","v":0},{"$f":"ROUND(MATERIALES!D7,2)","v":0},{"$f":"ROUND(G262*O262,2)","v":0},{"$f":"ROUND(MATERIALES!E7,2)","v":0},{"$f":"ROUND(I262*P262,2)","v":0},{"$f":"ROUND(MATERIALES!F7,2)","v":0},{"$f":"F262+H262+J262","v":0},null,1,1,1]
[{"$f":"MATERIALES!B8","v":0},null,null,null,{"$f":"ROUND(MATERIALES!C8,2)","v":0},0,{"$f":"ROUND(MATERIALES!D8,2)","v":0},0,{"$f":"ROUND(MATERIALES!E8,2)","v":0},0,{"$f":"ROUND(MATERIALES!F8,2)","v":0},0,null,1,1,1]
[{"$f":"MATERIALES!B9","v":0},null,null,null,{"$f":"ROUND(MATERIALES!C9,2)","v":0},0,{"$f":"ROUND(MATERIALES!D9,2)","v":0},0,{"$f":"ROUND(MATERIALES!E9,2)","v":0},0,{"$f":"ROUND(MATERIALES!F9,2)","v":0},0,null,1,1,1]
[{"$f":"MATERIALES!B10","v":0},null,null,null,{"$f":"ROUND(MATERIALES!C10,2)","v":0},0,{"$f":"ROUND(MATERIALES!D10,2)","v":0},0,{"$f":"ROUND(MATERIALES!E10,2)","v":0},0,{"$f":"ROUND(MATERIALES!F10,2)","v":0},0,null,1,1,1]
[{"$f":"MATERIALES!B11","v":0},null,null,null,{"$f":"ROUND(MATERIALES!C11,2)","v":0},0,{"$f":"ROUND(MATERIALES!D11,2)","v":0},0,{"$f":"ROUND(MATERIALES!E11,2)","v":0},0,{"$f":"ROUND(MATERIALES!F11,2)","v":0},0,null,1,1,1]
[{"$f":"MATERIALES!B12","v":0},null,null,null,{"$f":"ROUND(MATERIALES!C12,2)","v":0},0,{"$f":"ROUND(MATERIALES!D12,2)","v":0},0,{"$f":"ROUND(MATERIALES!E12,2)","v":0},0,{"$f":"ROUND(MATERIALES!F12,2)","v":0},0,null,1,1,1]
[{"$f":"MATERIALES!B13","v":0},null,null,null,{"$f":"ROUND(MATERIALES!C13,2)","v":0},0,{"$f":"ROUND(MATERIALES!D13,2)","v":0},0,{"$f":"ROUND(MATERIALES!E13,2)","v":0},0,{"$f":"ROUND(MATERIALES!F13,2)","v":0},0,null,1,1,1]
[{"$f":"MATERIALES!B14","v":0},null,null,null,{"$f":"ROUND(MATERIALES!C14,2)","v":0},0,{"$f":"ROUND(MATERIALES!D14,2)","v":0},0,{"$f":"ROUND(MATERIALES!E14,2)","v":0},0,{"$f":"ROUND(MATERIALES!F14,2)","v":0},0,null,1,1,1]
[{"$f":"MATERIALES!B15","v":0},null,null,null,{"$f":"ROUND(MATERIALES!C15,2)","v":0},0,{"$f":"ROUND(MATERIALES!D15,2)","v":0},0,{"$f":"ROUND(MATERIALES!E15,2)","v":0},0,{"$f":"ROUND(MATERIALES!F15,2)","v":0},0,null,1,1,1]
[{"$f":"MATERIALES!B16","v":0},null,null,null,{"$f":"ROUND(MATERIALES!C16,2)","v":0},0,{"$f":"ROUND(MATERIALES!D16,2)","v":0},0,{"$f":"ROUND(MATERIALES!E16,2)","v":0},0,{"$f":"ROUND(MATERIALES!F16,2)","v":0},0,null,1,1,1]
[{"$f":"MATERIALES!B17","v":0},null,null,null,{"$f":"ROUND(MATERIALES!C17,2)","v":0},0,{"$f":"ROUND(MATERIALES!D17,2)","v":0},0,{"$f":"ROUND(MATERIALES!E17,2)","v":0},0,{"$f":"ROUND(MATERIALES!F17,2)","v":0},0,null,1,1,1]
[{"$f":"MATERIALES!B18","v":0},null,null,null,{"$f":"ROUND(MATERIALES!C18,2)","v":0},0,{"$f":"ROUND(MATERIALES!D18,2)","v":0},0,{"$f":"ROUND(MATERIALES!E18,2)","v":0},0,{"$f":"ROUND(MATERIALES!F18,2)","v":0},0,null,1,1,1]
[{"$f":"MATERIALES!B19","v":0},null,null,null,{"$f":"ROUND(MATERIALES!C19,2)","v":0},0,{"$f":"ROUND(MATERIALES!D19,2)","v":0},0,{"$f":"ROUND(MATERIALES!E19,2)","v":0},0,{"$f":"ROUND(MATERIALES!F19,2)","v":0},0,null,1,1,1]
[{"$f":"MATERIALES!B20","v":0},null,null,null,{"$f":"ROUND(MATERIALES!C20,2)","v":0},0,{"$f":"ROUND(MATERIALES!D20,2)","v":0},0,{"$f":"ROUND(MATERIALES!E20,2)","v":0},0,{"$f":"ROUND(MATERIALES!F20,2)","v":0},0,null,1,1,1]
[{"$f":"MATERIALES!B21","v":0},null,null,null,{"$f":"ROUND(MATERIALES!C21,2)","v":0},0,{"$f":"ROUND(MATERIALES!D21,2)","v":0},0,{"$f":"ROUND(MATERIALES!E21,2)","v":0},0,{"$f":"ROUND(MATERIALES!F21,2)","v":0},0,null,1,1,1]
[{"$f":"MATERIALES!B22","v":0},null,null,null,{"$f":"ROUND(MATERIALES!C22,2)","v":0},0,{"$f":"ROUND(MATERIALES!D22,2)","v":0},0,{"$f":"ROUND(MATERIALES!E22,2)","v":0},0,{"$f":"ROUND(MATERIALES!F22,2)","v":0},0,null,1,1,1]
[{"$f":"MATERIALES!B23","v":0},null,null,null,{"$f":"ROUND(MATERIALES!C23,2)","v":0},0,{"$f":"ROUND(MATERIALES!D23,2)","v":0},0,{"$f":"ROUND(MATERIALES!E23,2)","v":0},0,{"$f":"ROUND(MATERIALES!F23,2)","v":0},0,null,1,1,1]
[{"$f":"MATERIALES!B24","v":0},null,null,null,{"$f":"ROUND(MATERIALES!C24,2)","v":0},0,{"$f":"ROUND(MATERIALES!D24,2)","v":0},0,{"$f":"ROUND(MATERIALES!E24,2)","v":0},0,{"$f":"ROUND(MATERIALES!F24,2)","v":0},0,null,1,1,1]
[{"$f":"MATERIALES!B25","v":0},null,null,null,{"$f":"ROUND(MATERIALES!C25,2)","v":0},0,{"$f":"ROUND(MATERIALES!D25,2)","v":0},0,{"$f":"ROUND(MATERIALES!E25,2)","v":0},0,{"$f":"ROUND(MATERIALES!F25,2)","v":0},0,null,1,1,1]
[{"$f":"MATERIALES!B26","v":0},null,null,null,{"$f":"ROUND(MATERIALES!C26,2)","v":0},0,{"$f":"ROUND(MATERIALES!D26,2)","v":0},0,{"$f":"ROUND(MATERIALES!E26,2)","v":0},0,{"$f":"ROUND(MATERIALES!F26,2)","v":0},0,null,1,1,1]
[{"$f":"MATERIALES!B27","v":0},null,null,null,{"$f":"ROUND(MATERIALES!C27,2)","v":0},0,{"$f":"ROUND(MATERIALES!D27,2)","v":0},0,{"$f":"ROUND(MATERIALES!E27,2)","v":0},0,{"$f":"ROUND(MATERIALES!F27,2)","v":0},0,null,1,1,1]
[{"$f":"MATERIALES!B28","v":0},null,null,null,{"$f":"ROUND(MATERIALES!C28,2)","v":0},0,{"$f":"ROUND(MATERIALES!D28,2)","v":0},0,{"$f":"ROUND(MATERIALES!E28,2)","v":0},0,{"$f":"ROUND(MATERIALES!F28,2)","v":0},0,null,1,1,1]
[{"$f":"MATERIALES!B29","v":0},null,null,null,{"$f":"ROUND(MATERIALES!C29,2)","v":0},0,{"$f":"ROUND(MATERIALES!D29,2)","v":0},0,{"$f":"ROUND(MATERIALES!E29,2)","v":0},0,{"$f":"ROUND(MATERIALES!F29,2)","v":0},0,null,1,1,1]
[{"$f":"MATERIALES!B30","v":0},null,null,null,{"$f":"ROUND(MATERIALES!C30,2)","v":0},0,{"$f":"ROUND(MATERIALES!D30,2)","v":0},0,{"$f":"ROUND(MATERIALES!E30,2)","v":0},0,{"$f":"ROUND(MATERIALES!F30,2)","v":0},0,null,1,1,1]
[{"$f":"MATERIALES!B31","v":0},null,null,null,{"$f":"ROUND(MATERIALES!C31,2)","v":0},0,{"$f":"ROUND(MATERIALES!D31,2)","v":0},0,{"$f":"ROUND(MATERIALES!E31,2)","v":0},0,{"$f":"ROUND(MATERIALES!F31,2)","v":0},0,null,1,1,1]
["TOTAL",null,null,null,{"$f":"SUM(E261:E286)","v":0},0,0,0,0,0,0,{"$f":"F287+H287+J287","v":0}]
[]
[null,"VALORACIÓN DE COLABORACIONES"]
[]
["Resaltar las casillas modificadas en amarillo. Tiene formato condicional",null,null,null,null,null,null,"A la derecha se puede establecer el % de aceptación de coste en colaboraciones"]
["Para salto de línea dentro de la misma celda Alt+Intro. No usar el punto y coma."]
[null,null,null,null,null,"JUSTIFICACIÓN DE LAS REDUCCIONES"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"COLABORACIONES!B3","v":"Denominacion del colaborador"},null,null,null,"Vinculada con el solicitante","Tipo de colaborador","Desarrollo en la UE","Periodo 1",null,"Periodo 2",null,"Periodo 3",null,"TOTAL",null,null,"INSERTAR % ACEPTADO"]
[null,null,null,null,null,null,null,"Solicitado","Aceptado","Solicitado","Aceptado","Solicitado","Aceptado","Solicitado","Aceptado",null,"Periodo 1","Periodo 2","Periodo 3","OBSERVACIONES INTERNAS"]
[{"$f":"COLABORACIONES!B5","v":0},null,null,null,{"$f":"COLABORACIONES!C5","v":0},{"$f":"COLABORACIONES!D5","v":0},{"$f":"COLABORACIONES!E5","v":0},{"$f":"ROUND(COLABORACIONES!F5,2)","v":0},{"$f":"ROUND(H307*Q307,2)","v":0},{"$f":"ROUND(COLABORACIONES!G5,2)","v":0},{"$f":"ROUND(J307*R307,2)","v":0},{"$f":"ROUND(COLABORACIONES!H5,2)","v":0},{"$f":"ROUND(L307*S307,2)","v":0},{"$f":"ROUND(COLABORACIONES!I5,2)","v":0},{"$f":"I307+K307+M307","v":0},null,1,1,1]
[{"$f":"COLABORACIONES!B6","v":0},null,null,null,{"$f":"COLABORACIONES!C6","v":0},{"$f":"COLABORACIONES!D6","v":0},{"$f":"COLABORACIONES!E6","v":0},{"$f":"ROUND(COLABORACIONES!F6,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G6,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H6,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!I6,2)","v":0},{"$f":"I308+K308+M308","v":0},null,1,1,1]
[{"$f":"COLABORACIONES!B7","v":0},null,null,null,{"$f":"COLABORACIONES!C7","v":0},{"$f":"COLABORACIONES!D7","v":0},{"$f":"COLABORACIONES!E7","v":0},{"$f":"ROUND(COLABORACIONES!F7,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G7,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H7,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!I7,2)","v":0},0,null,1,1,1]
[{"$f":"COLABORACIONES!B8","v":0},null,null,null,{"$f":"COLABORACIONES!C8","v":0},{"$f":"COLABORACIONES!D8","v":0},{"$f":"COLABORACIONES!E8","v":0},{"$f":"ROUND(COLABORACIONES!F8,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G8,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H8,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!I8,2)","v":0},0,null,1,1,1]
[{"$f":"COLABORACIONES!B9","v":0},null,null,null,{"$f":"COLABORACIONES!C9","v":0},{"$f":"COLABORACIONES!D9","v":0},{"$f":"COLABORACIONES!E9","v":0},{"$f":"ROUND(COLABORACIONES!F9,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G9,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H9,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!I9,2)","v":0},0,null,1,1,1]
[{"$f":"COLABORACIONES!B10","v":0},null,null,null,{"$f":"COLABORACIONES!C10","v":0},{"$f":"COLABORACIONES!D10","v":0},{"$f":"COLABORACIONES!E10","v":0},{"$f":"ROUND(COLABORACIONES!F10,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G10,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H10,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!I10,2)","v":0},0,null,1,1,1]
[{"$f":"COLABORACIONES!B11","v":0},null,null,null,{"$f":"COLABORACIONES!C11","v":0},{"$f":"COLABORACIONES!D11","v":0},{"$f":"COLABORACIONES!E11","v":0},{"$f":"ROUND(COLABORACIONES!F11,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G11,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H11,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!I11,2)","v":0},0,null,1,1,1]
[{"$f":"COLABORACIONES!B12","v":0},null,null,null,{"$f":"COLABORACIONES!C12","v":0},{"$f":"COLABORACIONES!D12","v":0},{"$f":"COLABORACIONES!E12","v":0},{"$f":"ROUND(COLABORACIONES!F12,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G12,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H12,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!I12,2)","v":0},0,null,1,1,1]
[{"$f":"COLABORACIONES!B13","v":0},null,null,null,{"$f":"COLABORACIONES!C13","v":0},{"$f":"COLABORACIONES!D13","v":0},{"$f":"COLABORACIONES!E13","v":0},{"$f":"ROUND(COLABORACIONES!F13,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G13,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H13,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!I13,2)","v":0},0,null,1,1,1]
[{"$f":"COLABORACIONES!B14","v":0},null,null,null,{"$f":"COLABORACIONES!C14","v":0},{"$f":"COLABORACIONES!D14","v":0},{"$f":"COLABORACIONES!E14","v":0},{"$f":"ROUND(COLABORACIONES!F14,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G14,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H14,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!I14,2)","v":0},0,null,1,1,1]
[{"$f":"COLABORACIONES!B15","v":0},null,null,null,{"$f":"COLABORACIONES!C15","v":0},{"$f":"COLABORACIONES!D15","v":0},{"$f":"COLABORACIONES!E15","v":0},{"$f":"ROUND(COLABORACIONES!F15,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G15,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H15,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!I15,2)","v":0},0,null,1,1,1]
[{"$f":"COLABORACIONES!B16","v":0},null,null,null,{"$f":"COLABORACIONES!C16","v":0},{"$f":"COLABORACIONES!D16","v":0},{"$f":"COLABORACIONES!E16","v":0},{"$f":"ROUND(COLABORACIONES!F16,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G16,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H16,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!I16,2)","v":0},0,null,1,1,1]
[{"$f":"COLABORACIONES!B17","v":0},null,null,null,{"$f":"COLABORACIONES!C17","v":0},{"$f":"COLABORACIONES!D17","v":0},{"$f":"COLABORACIONES!E17","v":0},{"$f":"ROUND(COLABORACIONES!F17,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G17,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H17,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!I17,2)","v":0},0,null,1,1,1]
[{"$f":"COLABORACIONES!B18","v":0},null,null,null,{"$f":"COLABORACIONES!C18","v":0},{"$f":"COLABORACIONES!D18","v":0},{"$f":"COLABORACIONES!E18","v":0},{"$f":"ROUND(COLABORACIONES!F18,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G18,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H18,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!I18,2)","v":0},0,null,1,1,1]
[{"$f":"COLABORACIONES!B19","v":0},null,null,null,{"$f":"COLABORACIONES!C19","v":0},{"$f":"COLABORACIONES!D19","v":0},{"$f":"COLABORACIONES!E19","v":0},{"$f":"ROUND(COLABORACIONES!F19,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G19,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H19,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!I19,2)","v":0},0,null,1,1,1]
[{"$f":"COLABORACIONES!B20","v":0},null,null,null,{"$f":"COLABORACIONES!C20","v":0},{"$f":"COLABORACIONES!D20","v":0},{"$f":"COLABORACIONES!E20","v":0},{"$f":"ROUND(COLABORACIONES!F20,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G20,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H20,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!I20,2)","v":0},0,null,1,1,1]
[{"$f":"COLABORACIONES!B21","v":0},null,null,null,{"$f":"COLABORACIONES!C21","v":0},{"$f":"COLABORACIONES!D21","v":0},{"$f":"COLABORACIONES!E21","v":0},{"$f":"ROUND(COLABORACIONES!F21,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G21,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H21,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!I21,2)","v":0},0,null,1,1,1]
[{"$f":"COLABORACIONES!B22","v":0},null,null,null,{"$f":"COLABORACIONES!C22","v":0},{"$f":"COLABORACIONES!D22","v":0},{"$f":"COLABORACIONES!E22","v":0},{"$f":"ROUND(COLABORACIONES!F22,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G22,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H22,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!I22,2)","v":0},0,null,1,1,1]
[{"$f":"COLABORACIONES!B23","v":0},null,null,null,{"$f":"COLABORACIONES!C23","v":0},{"$f":"COLABORACIONES!D23","v":0},{"$f":"COLABORACIONES!E23","v":0},{"$f":"ROUND(COLABORACIONES!F23,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G23,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H23,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!I23,2)","v":0},0,null,1,1,1]
[{"$f":"COLABORACIONES!B24","v":0},null,null,null,{"$f":"COLABORACIONES!C24","v":0},{"$f":"COLABORACIONES!D24","v":0},{"$f":"COLABORACIONES!E24","v":0},{"$f":"ROUND(COLABORACIONES!F24,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G24,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H24,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!I24,2)","v":0},0,null,1,1,1]
[{"$f":"COLABORACIONES!B25","v":0},null,null,null,{"$f":"COLABORACIONES!C25","v":0},{"$f":"COLABORACIONES!D25","v":0},{"$f":"COLABORACIONES!E25","v":0},{"$f":"ROUND(COLABORACIONES!F25,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G25,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H25,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!I25,2)","v":0},0,null,1,1,1]
[{"$f":"COLABORACIONES!B26","v":0},null,null,null,{"$f":"COLABORACIONES!C26","v":0},{"$f":"COLABORACIONES!D26","v":0},{"$f":"COLABORACIONES!E26","v":0},{"$f":"ROUND(COLABORACIONES!F26,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G26,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H26,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!I26,2)","v":0},0,null,1,1,1]
[{"$f":"COLABORACIONES!B27","v":0},null,null,null,{"$f":"COLABORACIONES!C27","v":0},{"$f":"COLABORACIONES!D27","v":0},{"$f":"COLABORACIONES!E27","v":0},{"$f":"ROUND(COLABORACIONES!F27,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G27,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H27,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!I27,2)","v":0},0,null,1,1,1]
[{"$f":"COLABORACIONES!B28","v":0},null,null,null,{"$f":"COLABORACIONES!C28","v":0},{"$f":"COLABORACIONES!D28","v":0},{"$f":"COLABORACIONES!E28","v":0},{"$f":"ROUND(COLABORACIONES!F28,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G28,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H28,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!I28,2)","v":0},0,null,1,1,1]
[{"$f":"COLABORACIONES!B29","v":0},null,null,null,{"$f":"COLABORACIONES!C29","v":0},{"$f":"COLABORACIONES!D29","v":0},{"$f":"COLABORACIONES!E29","v":0},{"$f":"ROUND(COLABORACIONES!F29,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G29,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H29,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!I29,2)","v":0},0,null,1,1,1]
[{"$f":"COLABORACIONES!B30","v":0},null,null,null,{"$f":"COLABORACIONES!C30","v":0},{"$f":"COLABORACIONES!D30","v":0},{"$f":"COLABORACIONES!E30","v":0},{"$f":"ROUND(COLABORACIONES!F30,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G30,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H30,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!I30,2)","v":0},0,null,1,1,1]
[{"$f":"COLABORACIONES!B31","v":0},null,null,null,{"$f":"COLABORACIONES!C31","v":0},{"$f":"COLABORACIONES!D31","v":0},{"$f":"COLABORACIONES!E31","v":0},{"$f":"ROUND(COLABORACIONES!F31,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G31,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H31,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!I31,2)","v":0},0,null,1,1,1]
[{"$f":"COLABORACIONES!B32","v":0},null,null,null,{"$f":"COLABORACIONES!C32","v":0},{"$f":"COLABORACIONES!D32","v":0},{"$f":"COLABORACIONES!E32","v":0},{"$f":"ROUND(COLABORACIONES!F32,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G32,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H32,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!I32,2)","v":0},0,null,1,1,1]
[{"$f":"COLABORACIONES!B33","v":0},null,null,null,{"$f":"COLABORACIONES!C33","v":0},{"$f":"COLABORACIONES!D33","v":0},{"$f":"COLABORACIONES!E33","v":0},{"$f":"ROUND(COLABORACIONES!F33,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G33,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H33,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!I33,2)","v":0},0,null,1,1,1]
[{"$f":"COLABORACIONES!B34","v":0},null,null,null,{"$f":"COLABORACIONES!C34","v":0},{"$f":"COLABORACIONES!D34","v":0},{"$f":"COLABORACIONES!E34","v":0},{"$f":"ROUND(COLABORACIONES!F34,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!G34,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!H34,2)","v":0},0,{"$f":"ROUND(COLABORACIONES!I34,2)","v":0},0,null,1,1,1]
[{"$f":"COLABORACIONES!B35","v":"TOTAL"},null,null,null,null,null,null,{"$f":"SUM(H307:H336)","v":0},0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,"Periodo 1",null,"Periodo 2",null,"Periodo 3",null,"Total"]
[null,null,null,null,null,null,null,"Solicitado","Aceptado","Solicitado","Aceptado","Solicitado","Aceptado","Solicitado","Aceptado",null,"Tipo de colaborador (empresa, CT, Universidad o ICTS)"]
[{"$f":"COLABORACIONES!B39","v":"TOTAL COLABORACIONES POR TIPO Y LUGAR DE DESARROLLO DE LA COLABORACIÓN.\n(Las colaboraciones externas desarrolladas fuera de la Unión Europea no son susceptibles de deducción fiscal en el impuesto de sociedades)"},null,null,null,"Universidades + CCTT + OPI+ Unidades de I+D+i",null,null,{"$f":"SUM(H342:H345)","v":0},0,0,0,0,0,0,0,null,"Empresa"]
[null,null,null,null,"Universidades",null,null,{"$f":"SUMIFS(H$307:H$336,$F$307:$F$336,$Q$342,$G$307:$G$336,$V$3)","v":0},0,0,0,0,0,{"$f":"SUM(H342,J342,L342)","v":0},0,null,"Universidad"]
[null,null,null,null,"Centros tecnológicos",null,null,{"$f":"SUMIFS(H$307:H$336,$F$307:$F$336,$Q$343,$G$307:$G$336,$V$3)","v":0},0,0,0,0,0,0,0,null,"Centro Tecnológico"]
[null,null,null,null,"Organismos Públicos de Investigación",null,null,{"$f":"SUMIFS(H$307:H$336,$F$307:$F$336,$Q$344,$G$307:$G$336,$V$3)","v":0},0,0,0,0,0,0,0,null,"Organismo Público de Investigación"]
[null,null,null,null,"Unidades de I+D+i empresarial",null,null,{"$f":"SUMIFS(H$307:H$336,$F$307:$F$336,$Q$345,$G$307:$G$336,$V$3)","v":0},0,0,0,0,0,0,0,null,"Unidad de I+D+i empresarial"]
[null,null,null,null,"Empresas",null,null,{"$f":"SUMIFS(H$307:H$336,$F$307:$F$336,$Q$341,$G$307:$G$336,$V$3)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,"Desarrolladas fuera de la UE",null,null,{"$f":"SUMIFS(H$307:H$336,$G$307:$G$336,$V$4)","v":0},0,0,0,0,0,0,0]
["Entidades vinculadas (deberán ser justificadas de forma similar a la empresa titular)",null,null,null,null,null,null,{"$f":"SUMIF($E$307:$E$336,$V$3,H$307:H$336)","v":0},0,0,0,0,0,0,0]
[]
[null,"VALORACIÓN DE OTROS COSTES"]
["Resaltar las casillas modificadas en amarillo. Tiene formato condicional"]
["Para salto de línea dentro de la misma celda Alt+Intro. No usar el punto y coma."]
[null,null,null,null,null,"JUSTIFICACIÓN DE LAS REDUCCIONES"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"'OTROS COSTES'!B4","v":"Descripción"},null,null,null,null,"Periodo 1",null,"Periodo 2",null,"Periodo 3",null,"Total",null,"Deducible fiscalmente",null,null,"INSERTAR % ACEPTADO"]
[null,null,null,null,null,"Solicitado","Aceptado","Solicitado","Aceptado","Solicitado","Aceptado","Solicitado","Aceptado","Solicitado","Aceptado",null,"Periodo 1","Periodo 2","Periodo 3","OBSERVACIONES INTERNAS"]
[{"$f":"'OTROS COSTES'!B6","v":0},null,null,null,null,{"$f":"ROUND('OTROS COSTES'!C6,2)","v":0},{"$f":"ROUND(F367*Q367,2)","v":0},{"$f":"ROUND('OTROS COSTES'!D6,2)","v":0},{"$f":"ROUND(H367*R367,2)","v":0},{"$f":"ROUND('OTROS COSTES'!E6,2)","v":0},{"$f":"ROUND(J367*S367,2)","v":0},{"$f":"ROUND('OTROS COSTES'!F6,2)","v":0},{"$f":"G367+I367+K367","v":0},{"$f":"'OTROS COSTES'!G6","v":0},null,null,1,1,1]
[{"$f":"'OTROS COSTES'!B7","v":0},null,null,null,null,{"$f":"ROUND('OTROS COSTES'!C7,2)","v":0},0,{"$f":"ROUND('OTROS COSTES'!D7,2)","v":0},0,{"$f":"ROUND('OTROS COSTES'!E7,2)","v":0},0,{"$f":"ROUND('OTROS COSTES'!F7,2)","v":0},{"$f":"G368+I368+K368","v":0},{"$f":"'OTROS COSTES'!G7","v":0},null,null,1,1,1]
[{"$f":"'OTROS COSTES'!B8","v":0},null,null,null,null,{"$f":"ROUND('OTROS COSTES'!C8,2)","v":0},{"$f":"ROUND(F369*Q369,2)","v":0},{"$f":"ROUND('OTROS COSTES'!D8,2)","v":0},{"$f":"ROUND(H369*R369,2)","v":0},{"$f":"ROUND('OTROS COSTES'!E8,2)","v":0},{"$f":"ROUND(J369*S369,2)","v":0},{"$f":"ROUND('OTROS COSTES'!F8,2)","v":0},{"$f":"G369+I369+K369","v":0},{"$f":"'OTROS COSTES'!G8","v":0},null,null,1,1,1]
[{"$f":"'OTROS COSTES'!B9","v":0},null,null,null,null,{"$f":"ROUND('OTROS COSTES'!C9,2)","v":0},0,{"$f":"ROUND('OTROS COSTES'!D9,2)","v":0},0,{"$f":"ROUND('OTROS COSTES'!E9,2)","v":0},0,{"$f":"ROUND('OTROS COSTES'!F9,2)","v":0},0,{"$f":"'OTROS COSTES'!G9","v":0},null,null,1,1,1]
[{"$f":"'OTROS COSTES'!B10","v":0},null,null,null,null,{"$f":"ROUND('OTROS COSTES'!C10,2)","v":0},0,{"$f":"ROUND('OTROS COSTES'!D10,2)","v":0},0,{"$f":"ROUND('OTROS COSTES'!E10,2)","v":0},0,{"$f":"ROUND('OTROS COSTES'!F10,2)","v":0},0,{"$f":"'OTROS COSTES'!G10","v":0},null,null,1,1,1]
[{"$f":"'OTROS COSTES'!B11","v":0},null,null,null,null,{"$f":"ROUND('OTROS COSTES'!C11,2)","v":0},0,{"$f":"ROUND('OTROS COSTES'!D11,2)","v":0},0,{"$f":"ROUND('OTROS COSTES'!E11,2)","v":0},0,{"$f":"ROUND('OTROS COSTES'!F11,2)","v":0},0,{"$f":"'OTROS COSTES'!G11","v":0},null,null,1,1,1]
[{"$f":"'OTROS COSTES'!B12","v":0},null,null,null,null,{"$f":"ROUND('OTROS COSTES'!C12,2)","v":0},0,{"$f":"ROUND('OTROS COSTES'!D12,2)","v":0},0,{"$f":"ROUND('OTROS COSTES'!E12,2)","v":0},0,{"$f":"ROUND('OTROS COSTES'!F12,2)","v":0},0,{"$f":"'OTROS COSTES'!G12","v":0},null,null,1,1,1]
[{"$f":"'OTROS COSTES'!B13","v":0},null,null,null,null,{"$f":"ROUND('OTROS COSTES'!C13,2)","v":0},0,{"$f":"ROUND('OTROS COSTES'!D13,2)","v":0},0,{"$f":"ROUND('OTROS COSTES'!E13,2)","v":0},0,{"$f":"ROUND('OTROS COSTES'!F13,2)","v":0},0,{"$f":"'OTROS COSTES'!G13","v":0},null,null,1,1,1]
[{"$f":"'OTROS COSTES'!B14","v":0},null,null,null,null,{"$f":"ROUND('OTROS COSTES'!C14,2)","v":0},0,{"$f":"ROUND('OTROS COSTES'!D14,2)","v":0},0,{"$f":"ROUND('OTROS COSTES'!E14,2)","v":0},0,{"$f":"ROUND('OTROS COSTES'!F14,2)","v":0},0,{"$f":"'OTROS COSTES'!G14","v":0},null,null,1,1,1]
[{"$f":"'OTROS COSTES'!B15","v":0},null,null,null,null,{"$f":"ROUND('OTROS COSTES'!C15,2)","v":0},0,{"$f":"ROUND('OTROS COSTES'!D15,2)","v":0},0,{"$f":"ROUND('OTROS COSTES'!E15,2)","v":0},0,{"$f":"ROUND('OTROS COSTES'!F15,2)","v":0},0,{"$f":"'OTROS COSTES'!G15","v":0},null,null,1,1,1]
[{"$f":"'OTROS COSTES'!B16","v":0},null,null,null,null,{"$f":"ROUND('OTROS COSTES'!C16,2)","v":0},0,{"$f":"ROUND('OTROS COSTES'!D16,2)","v":0},0,{"$f":"ROUND('OTROS COSTES'!E16,2)","v":0},0,{"$f":"ROUND('OTROS COSTES'!F16,2)","v":0},0,{"$f":"'OTROS COSTES'!G16","v":0},null,null,1,1,1]
["TOTAL",null,null,null,null,{"$f":"SUM(F367:F377)","v":0},0,0,0,0,0,{"$f":"ROUND('OTROS COSTES'!F17,2)","v":0},0,null,null,null,1,1,1]
["Susceptibles de deducción fiscal",null,null,null,null,{"$f":"ROUND('OTROS COSTES'!C18,2)","v":0},{"$f":"SUMIF($O$367:$O$377,$V$3,G$367:G$377)","v":0},{"$f":"ROUND('OTROS COSTES'!D18,2)","v":0},{"$f":"SUMIF($O$367:$O$377,$V$3,I$367:I$377)","v":0},{"$f":"ROUND('OTROS COSTES'!E18,2)","v":0},{"$f":"SUMIF($O$367:$O$377,$V$3,K$367:K$377)","v":0},{"$f":"ROUND('OTROS COSTES'!F18,2)","v":0},0,"Numero ","Para valorar:"]
["No susceptibles de deducción fiscal",null,null,null,null,{"$f":"ROUND('OTROS COSTES'!C19,2)","v":0},{"$f":"SUMIF($O$367:$O$377,$V$4,G$367:G$377)","v":0},{"$f":"ROUND('OTROS COSTES'!D19,2)","v":0},{"$f":"SUMIF($O$367:$O$377,$V$4,I$367:I$377)","v":0},{"$f":"ROUND('OTROS COSTES'!E19,2)","v":0},{"$f":"SUMIF($O$367:$O$377,$V$4,K$367:K$377)","v":0},{"$f":"ROUND('OTROS COSTES'!F19,2)","v":0},0,{"$f":"COUNTIF(PUNTOS!U57:Z57,'PROYECTO-DATOS GENERALES'!O29)","v":0},{"$f":"'PROYECTO-DATOS GENERALES'!J16","v":0},"Coordinador del proyecto"]
["Costes Indirectos (sólo para Organismos de Investigación)",null,null,null,null,{"$f":"'OTROS COSTES'!C20","v":0},{"$f":"ROUND(IF('OTROS COSTES'!$K$15=\"SI\",0.15*Q232,0),2)","v":0},{"$f":"'OTROS COSTES'!D20","v":0},{"$f":"ROUND(IF('OTROS COSTES'!$K$15=\"SI\",0.15*R232,0),2)","v":0},{"$f":"'OTROS COSTES'!E20","v":0},{"$f":"ROUND(IF('OTROS COSTES'!$K$15=\"SI\",0.15*S232,0),2)","v":0},{"$f":"ROUND('OTROS COSTES'!F20,2)","v":0},0,{"$f":"COUNTIF(PUNTOS!U58:Z58,'PROYECTO-DATOS GENERALES'!O29)","v":0},{"$f":"'PROYECTO-DATOS GENERALES'!J17","v":0},"Responsable de la difusión del proyecto"]
[]
[null,"PRESUPUESTO TOTAL ANTES DE RESTRICCIONES"]
[]
["PRESUPUESTO TOTAL DEL PROYECTO (€) ",null,null,"Periodo 1",null,"Periodo 2",null,"Periodo 3",null,"Total "]
[null,null,null,"Solicitado","Aceptado","Solicitado","Aceptado","Solicitado","Aceptado","Solicitado","Aceptado"]
["AMORTIZACIONES ACTIVOS ",null,null,{"$f":"ROUND('PRESUPUESTO TOTAL'!C5,2)","v":0},{"$f":"ROUND(J123,2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!D5,2)","v":0},{"$f":"ROUND(N123,2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!E5,2)","v":0},{"$f":"ROUND(R123,2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!F5,2)","v":0},{"$f":"ROUND(T123,2)","v":0}]
["PERSONAL ",null,null,{"$f":"ROUND('PRESUPUESTO TOTAL'!C6,2)","v":0},{"$f":"ROUND(Q232,2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!D6,2)","v":0},{"$f":"ROUND(R232,2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!E6,2)","v":0},{"$f":"ROUND(S232,2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!F6,2)","v":0},{"$f":"ROUND(U232,2)","v":0}]
["Personal dedicado en exclusiva a I+D",null,null,{"$f":"ROUND('PRESUPUESTO TOTAL'!C7,2)","v":0},{"$f":"Q233","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!D7,2)","v":0},{"$f":"R233","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!E7,2)","v":0},{"$f":"S233","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!F7,2)","v":0},{"$f":"U233","v":0}]
["Otro personal de I+D",null,null,{"$f":"ROUND('PRESUPUESTO TOTAL'!C8,2)","v":0},{"$f":"Q234","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!D8,2)","v":0},{"$f":"R234","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!E8,2)","v":0},{"$f":"S234","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!F8,2)","v":0},{"$f":"U234","v":0}]
["MATERIALES ",null,null,{"$f":"ROUND('PRESUPUESTO TOTAL'!C9,2)","v":0},{"$f":"ROUND(F287,2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!D9,2)","v":0},{"$f":"ROUND(H287,2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!E9,2)","v":0},{"$f":"ROUND(J287,2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!F9,2)","v":0},{"$f":"ROUND(L287,2)","v":0}]
["COLABORACIONES EXTERNAS ",null,null,{"$f":"ROUND('PRESUPUESTO TOTAL'!C10,2)","v":0},{"$f":"ROUND(I337,2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!D10,2)","v":0},{"$f":"ROUND(K337,2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!E10,2)","v":0},{"$f":"ROUND(M337,2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!F10,2)","v":0},{"$f":"ROUND(O337,2)","v":0},{"$f":"IF(K392>K401/2,\"Colaboraciones supera el 50% del Presupuesto Total. Ver Art.12 OF\",\"\")","v":""}]
["Universidades + CCTT + OPI+ Unidades de I+D+i empresarial",null,null,{"$f":"ROUND('PRESUPUESTO TOTAL'!C11,2)","v":0},{"$f":"ROUND(I341,2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!D11,2)","v":0},{"$f":"ROUND(K341,2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!E11,2)","v":0},{"$f":"ROUND(M341,2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!F11,2)","v":0},{"$f":"ROUND(O341,2)","v":0}]
["Otras colaboraciones (empresas)",null,null,{"$f":"ROUND('PRESUPUESTO TOTAL'!C12,2)","v":0},{"$f":"ROUND(I346,2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!D12,2)","v":0},{"$f":"ROUND(K346,2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!E12,2)","v":0},{"$f":"ROUND(M346,2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!F12,2)","v":0},{"$f":"ROUND(O346,2)","v":0}]
["Desarrolladas fuera de la UE",null,null,{"$f":"ROUND('PRESUPUESTO TOTAL'!C13,2)","v":0},{"$f":"ROUND(I347,2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!D13,2)","v":0},{"$f":"ROUND(K347,2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!E13,2)","v":0},{"$f":"ROUND(M347,2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!F13,2)","v":0},{"$f":"ROUND(O347,2)","v":0}]
["OTROS COSTES",null,null,{"$f":"ROUND('PRESUPUESTO TOTAL'!C14,2)","v":0},{"$f":"ROUND(G378,2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!D14,2)","v":0},{"$f":"ROUND(I378,2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!E14,2)","v":0},{"$f":"ROUND(K378,2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!F14,2)","v":0},{"$f":"ROUND(M378,2)","v":0}]
["Susceptibles de deducción fiscal",null,null,{"$f":"ROUND('PRESUPUESTO TOTAL'!C15,2)","v":0},{"$f":"SUMIF($O$367:$O$377,$V$3,G367:G377)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!D15,2)","v":0},{"$f":"SUMIF($O$367:$O$377,$V$3,I367:I377)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!E15,2)","v":0},{"$f":"SUMIF($O$367:$O$377,$V$3,K367:K377)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!F15,2)","v":0},{"$f":"SUMIF($O$367:$O$377,$V$3,M367:M377)","v":0}]
["No susceptibles de deducción fiscal",null,null,{"$f":"ROUND('PRESUPUESTO TOTAL'!C16,2)","v":0},{"$f":"SUMIF($O$367:$O$377,$V$4,G367:G377)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!D16,2)","v":0},{"$f":"SUMIF($O$367:$O$377,$V$4,I367:I377)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!E16,2)","v":0},{"$f":"SUMIF($O$367:$O$377,$V$4,K367:K377)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!F16,2)","v":0},{"$f":"SUMIF($O$367:$O$377,$V$4,M367:M377)","v":0}]
["COSTES INDIRECTOS",null,null,{"$f":"ROUND('PRESUPUESTO TOTAL'!C17,2)","v":0},{"$f":"ROUND(G381,2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!D17,2)","v":0},{"$f":"ROUND(I381,2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!E17,2)","v":0},{"$f":"ROUND(K381,2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!F17,2)","v":0},{"$f":"ROUND(M381,2)","v":0}]
["INGRESOS DEL PROYECTO",null,null,{"$f":"'PRESUPUESTO TOTAL'!C18","v":0},{"$f":"IF(G400=0,0,IF(($Q$400-SUM(G387,G388,G391,G392,G396,G399,I387,I388,I391,I392,I396,I399))>0,$Q$400-SUM(G387,G388,G391,G392,G396,G399,I387,I388,I391,I392,I396,I399),0))","v":0},{"$f":"'PRESUPUESTO TOTAL'!D5","v":0},{"$f":"IF(SUM(I387,I388,I391,I392,I396,I399)>$Q$400,0,MIN(SUM(G387,G388,G391,G392,G396,G399),($Q$400-SUM(I387,I388,I391,I392,I396,I399))))","v":0},{"$f":"'PRESUPUESTO TOTAL'!E18","v":0},{"$f":"MIN(SUM(I387,I388,I391,I392,I396,I399),Q400)","v":0},{"$f":"'PRESUPUESTO TOTAL'!F18","v":0},{"$f":"E400+G400+I400","v":0},"REVISAR LA PESTAÑA INGRESOS DEL PROYECTO",null,null,null,"Ingresos:",{"$f":"'INGRESOS DEL PROYECTO'!H37","v":0}]
["TOTAL",null,null,{"$f":"ROUND('PRESUPUESTO TOTAL'!C19,2)","v":0},{"$f":"ROUND(SUM(E387,E388,E391,E392,E396,E399-E400),2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!D19,2)","v":0},{"$f":"ROUND(SUM(G387,G388,G391,G392,G396,G399-G400),2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!E19,2)","v":0},{"$f":"ROUND(SUM(I387,I388,I391,I392,I396,I399-I400),2)","v":0},{"$f":"ROUND('PRESUPUESTO TOTAL'!F19,2)","v":0},{"$f":"E401+G401+I401","v":0}]
["IMPORTE SUBVENCIÓN Calculada",null,null,null,{"$f":"ROUND(E401*$P$26,2)","v":0},null,{"$f":"ROUND(G401*$P$26,2)","v":0},null,{"$f":"ROUND(I401*$P$26,2)","v":0},null,{"$f":"E402+G402+I402","v":0}]
["MÁXIMO 200.000 € / Expediente",null,null,null,{"$f":"ROUND(IF($K$402<=200000,E402,E402*$D$405),2)","v":0},null,{"$f":"ROUND(IF($K$402<=200000,G402,G402*$D$405),2)","v":0},null,{"$f":"ROUND(K403-E403-G403,2)","v":0},null,{"$f":"IF($K$402<=200000,K402,200000)","v":0},{"$f":"IF(K403<K402,\"Se ha aplicado el máximo por beneficiaria según Art. 7,2\",\"\")","v":""}]
[]
[null,"% Reductor",null,{"$f":"IFERROR(IF(OR($D$6=$V$10,$D$6=$V$11,$D$6=$V$12),200000/$K$402,1),1)","v":1}]
[]
[null,"RESTRICCIÓN DE 500.000 € POR PROYECTO"]
[]
["IMPORTE SUBVENCIÓN LIMITADA",null,null,null,{"$f":"ROUND(E403*$D$412,2)","v":0},null,{"$f":"ROUND(G403*$D$412,2)","v":0},null,{"$f":"ROUND(K409-E409-G409,2)","v":0},null,{"$f":"ROUND(K403*$D$412,2)","v":0},{"$f":"IF(K409<K403,\"Se ha aplicado el máximo por proyecto según Art. 7,2\",\"\")","v":""}]
[]
[null,"Presupuesto proyecto",null,{"$f":"PUNTOS!$T$49","v":0},{"$f":"IF(AND(D6=V9,OR(PUNTOS!T45<0.6,PUNTOS!T45>0.9)),\"Ver Art.2.3 OF. Presupuesto de OI debe estar entre el 10 y el 40% del coste total\",IF(AND(D7=V16,K401>0.7*PUNTOS!T44),\"Ver Art.2.2 OF. En colaboración ninguna debe superar el 70% el coste total\",\"\"))","v":""}]
[null,"% Reductor",null,{"$f":"IFERROR(IF($D$411>500000,500000/$D$411,1),1)","v":1}]
[]
[null,"FIN DE LA VALORACIÓN"]

{"sheet":"EMPRESA-DATOS GENERALES","index":4,"n_rows":109,"n_cols":26,"rows_kept":109,"cut":false,"hidden":false,"merged":[[1,1,1,5],[1,6,1,13],[3,1,3,5],[3,6,3,13],[2,1,2,6],[2,10,2,13],[2,7,2,9],[4,11,4,13],[6,1,6,3],[6,6,6,8],[6,10,6,13],[4,2,4,4],[5,1,5,4],[5,5,5,13],[4,6,4,8],[4,9,4,10],[7,1,7,2],[7,3,7,5],[7,7,7,13],[8,1,8,2],[8,3,8,5],[8,6,8,13],[9,1,9,4],[9,5,9,13],[10,1,10,4],[11,1,11,4],[10,6,10,7],[10,10,10,12],[10,8,10,9],[11,6,11,7],[11,8,11,9],[11,10,11,13],[12,1,12,3],[12,4,12,6],[12,8,12,13],[13,1,13,2],[22,1,22,4],[16,5,16,13],[14,8,14,10],[14,12,14,13],[14,1,14,3],[16,1,16,4],[25,2,25,13],[20,9,20,10],[20,11,20,12],[13,3,13,8],[19,1,19,4],[20,1,20,4],[17,6,17,8],[17,10,17,13],[21,1,21,4],[24,2,24,13],[18,1,18,13],[14,4,14,6],[15,1,15,13],[21,9,22,12],[17,1,17,3],[13,10,13,13]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Seleccionar convocatoria",null,null,null,"Seleccione convocatoria en EMPRESA-DATOS GENERALES"]
[null,"CONVOCATORIA",null,null,null,null,"Ayudas para realizar proyectos de I+D. Convocatoria 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,null,null,null,null,null,"V5","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":"Las Unidades de I+D+i empresarial en los proyectos de transferencia son  Agente del SINAI  y en el resto declararán el tamaño."},null,null,null,null,null,null,"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":5,"n_rows":500,"n_cols":23,"rows_kept":500,"cut":false,"hidden":false,"merged":[[76,4,76,5],[65,4,65,5],[71,4,71,5],[78,4,78,5],[70,4,70,5],[66,4,66,5],[77,4,77,5],[74,3,78,3],[74,4,74,5],[68,3,72,3],[72,4,72,5],[69,4,69,5],[106,1,106,2],[103,4,103,5],[98,1,98,2],[93,4,93,5],[91,1,91,2],[92,1,97,2],[92,3,97,3],[92,4,92,5],[94,4,94,5],[95,4,95,5],[96,4,96,5],[97,4,97,5],[99,1,105,2],[99,3,105,3],[99,4,99,5],[100,4,100,5],[101,4,101,5],[102,4,102,5],[105,4,105,5],[434,19,434,22],[146,19,146,22],[154,19,154,22],[499,2,499,5],[410,19,410,22],[418,19,418,22],[426,19,426,22],[402,19,402,22],[250,19,250,22],[178,19,178,22],[466,19,466,22],[474,19,474,22],[482,19,482,22],[490,19,490,22],[442,19,442,22],[450,19,450,22],[458,19,458,22],[430,14,430,17],[370,19,370,22],[378,19,378,22],[386,19,386,22],[354,19,354,22],[362,19,362,22],[495,6,499,8],[84,4,84,5],[85,1,85,2],[86,1,90,2],[86,3,90,3],[86,4,86,5],[87,4,87,5],[88,4,88,5],[89,4,89,5],[90,4,90,5],[53,1,53,8],[31,1,31,8],[6,6,6,8],[32,6,32,8],[56,1,60,2],[61,1,61,2],[62,1,66,2],[62,3,66,3],[6,1,6,5],[56,3,60,3],[54,6,54,8],[19,1,19,3],[51,1,51,4],[62,4,62,5],[63,4,63,5],[64,4,64,5],[32,1,32,5],[55,4,55,5],[56,4,56,5],[55,1,55,2],[58,4,58,5],[59,4,59,5],[60,4,60,5],[45,1,45,4],[67,1,67,2],[68,1,72,2],[2,11,2,12],[394,19,394,22],[118,14,118,17],[286,14,286,17],[234,19,234,22],[274,19,274,22],[266,19,266,22],[5,1,5,8],[54,1,54,5],[68,4,68,5],[74,1,78,2],[57,4,57,5],[226,19,226,22],[75,4,75,5],[116,2,116,5],[162,19,162,22],[79,1,79,2],[170,19,170,22],[282,19,282,22],[330,19,330,22],[306,19,306,22],[73,1,73,2],[314,19,314,22],[210,19,210,22],[130,19,130,22],[80,3,84,3],[346,19,346,22],[322,19,322,22],[242,19,242,22],[186,19,186,22],[194,19,194,22],[202,19,202,22],[218,19,218,22],[258,19,258,22],[290,19,290,22],[298,19,298,22],[122,19,122,22],[138,19,138,22],[338,19,338,22],[108,1,108,8],[80,1,84,2],[80,4,80,5],[81,4,81,5],[82,4,82,5],[83,4,83,5],[104,4,104,5],[46,1,46,4],[47,1,47,4],[48,1,48,4],[49,1,49,4],[50,1,50,4],[39,1,39,4],[40,1,40,4],[41,1,41,4],[42,1,42,4],[43,1,43,4],[44,1,44,4],[36,1,36,4],[37,1,37,4],[38,1,38,4],[3,1,3,8],[1,1,1,8],[2,1,2,8],[28,1,28,3],[20,1,20,3],[21,1,21,3],[22,1,22,3],[23,1,23,3],[24,1,24,3],[25,1,25,3],[7,1,7,3],[8,1,8,3],[9,1,9,3],[10,1,10,3],[11,1,11,3],[12,1,12,3],[13,1,13,3],[14,1,14,3],[4,2,4,3],[29,1,29,5],[4,5,4,8],[15,1,15,3],[26,1,26,3],[27,1,27,3],[16,1,16,3],[17,1,17,3],[18,1,18,3],[33,1,33,4],[34,1,34,4],[35,1,35,4]]}
[]
[null,"2. TAMAÑO DE EMPRESA"]
[null,"Debe cumplimentarse por todas las solicitantes. Las PYME además, deberán adjuntar a la solicitud las cuentas cerradas de los últimos 3 ejercicios, memorias e informes, conforme a la base 8.3, tanto de la solicitante como de sus asociadas y vinculadas. Por cada fila rellena en las relaciones 1, 2 y 3, se muestra una tabla para rellenar sus datos por debajo de la solicitante.",null,null,null,null,null,null,null,null,null,"BLOQUEO\nAUTOMÁTICO",null,"SI"]
[null,"DATOS NECESARIOS PARA DETERMINAR EL TAMAÑO DE LA EMPRESA (ANEXO I DEL REGLAMENTO (UE) Nº 651/2014)."]
[null,null," Puede ayudarse de lo siguiente: ",null,null,"Guía sobre la definición de PYME",null,null,null,null,null,null,"N3, D62, D115 y sucesivos; y macro"]
[null,"1- RELACIÓN DE ACCIONISTAS DE LA EMPRESA (tanto personas físicas como jurídicas)",null,null,null,null,null,null,null,null,null,null,"SI"]
[null,"Después de rellenar esta tabla, rellenar los datos económicos de empresas en las inferiores",null,null,null,null,"% PARTICIPACIÓN",null,null,null,null,null,"NO"]
[null,"NOMBRE O RAZÓN SOCIAL",null,null,"CIF","Tipo de persona",{"$f":"'EMPRESA-DATOS GENERALES'!$F$20","v":2021},{"$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":6,"n_rows":277,"n_cols":28,"rows_kept":277,"cut":false,"hidden":false,"merged":[[7,1,7,9],[15,2,15,4],[8,1,8,9],[16,5,16,8],[36,5,36,6],[36,8,36,9],[19,6,19,9],[27,1,30,9],[33,2,33,4],[33,7,33,9],[32,1,32,4],[32,6,32,9],[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],[3,1,3,9],[18,2,18,4],[18,6,18,9],[19,2,19,4],[9,5,9,6],[15,5,15,8]]}
[]
[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","Puntos"]
[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",0]
[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",2]
[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",1.5]
[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",1]
[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",0.5]
[null,"Proyecto ",null,"Fecha mín. inicio","2025-03-04","Fecha. max fin",null,"2027-04-30",null,null,null,null,null,{"$f":"C11-1","v":-1},"Fecha de referencia para cálculo correcto + 1 día",null,null,null,null,null,"Aberin",3,null,5,null,5,"En declive moderado",0]
[null,"Fecha de inicio:",null,"Duración del proyecto ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ablitas",0,null,6,null,6,"Vulnerable",0]
[null,"Fecha de fin:",null,"Años:",{"$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,"¿es el responsable de la difusión?",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) Solo una por proyecto",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,"Razón social:",null,null,null,null,null,null,null,null,null,null,null,null,"Arguedas",5,null,32]
[null,"Primer apellido:",null,null,"Sexo:",null,"Teléfono:",null,null,null,null,null,null,null,null,null,null,null,null,null,"Aria",1,null,33]
[null,"Segundo 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":7,"n_rows":71,"n_cols":15,"rows_kept":71,"cut":false,"hidden":false,"merged":[[70,1,70,10],[67,1,67,10],[8,4,11,4],[8,5,10,7],[69,1,69,10],[8,3,11,3],[64,1,64,10],[65,1,65,10],[68,1,68,10],[66,1,66,10],[8,8,10,10],[8,14,10,14],[4,1,7,14],[3,1,3,14],[1,1,2,14],[8,11,10,13],[8,1,11,1],[8,2,11,2]]}
[]
[null,"3.7. PRESUPUESTO DEL PROYECTO POR AÑOS"]
[]
[null,"3.7.1. DETALLE DE LAS AMORTIZACIONES DE ACTIVOS"]
[null,"Formarán parte de los gastos subvencionables los gastos de amortización de equipos (salvo los dispositivos informáticos de uso genérico como PC, ordenadores portátiles, impresoras, etc.), de patentes de invención, de modelos de utilidad y de certificados complementarios de protección de medicamentos y de productos fitosanitarios, en la medida y durante el periodo en que se utilicen para el proyecto. Bajo la modalidad de arrendamiento financiero, operativo o similar, se excluirá la parte de la cuota correspondiente a los intereses."]
[]
[]
[]
[null,"Denominación equipo (1)","Importe de adquisición","Fecha inicio amortización (2)","Cuota anual amortización (3)","Periodo 1",null,null,"Periodo 2",null,null,"Periodo 3",null,null,"TOTAL"]
[]
[]
[null,null,null,null,null,"% Dedicación (4)"," Meses Imputables (5)","Importe (6)","% Dedicación (4)"," Meses Imputables (5)","Importe (6)","% Dedicación (4)"," Meses Imputables (5)","Importe (6)","Importe TOTAL"]
[null,null,null,null,null,null,null,{"$f":"ROUND($E13*F13*G13/12,2)","v":0},null,null,{"$f":"ROUND($E13*I13*J13/12,2)","v":0},null,null,{"$f":"ROUND($E13*L13*M13/12,2)","v":0},{"$f":"H13+K13+N13","v":0}]
[null,null,null,null,null,null,null,{"$f":"ROUND($E14*F14*G14/12,2)","v":0},null,null,{"$f":"ROUND($E14*I14*J14/12,2)","v":0},null,null,{"$f":"ROUND($E14*L14*M14/12,2)","v":0},{"$f":"H14+K14+N14","v":0}]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,{"$f":"ROUND($E39*F39*G39/12,2)","v":0},null,null,{"$f":"ROUND($E39*I39*J39/12,2)","v":0},null,null,{"$f":"ROUND($E39*L39*M39/12,2)","v":0},{"$f":"H39+K39+N39","v":0}]
[null,null,null,null,null,null,null,{"$f":"ROUND($E40*F40*G40/12,2)","v":0},null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,{"$f":"ROUND($E50*I50*J50/12,2)","v":0},null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,0,null,null,0,null,null,0,0]
[null,null,null,null,null,null,null,{"$f":"ROUND($E62*F62*G62/12,2)","v":0},null,null,{"$f":"ROUND($E62*I62*J62/12,2)","v":0},null,null,{"$f":"ROUND($E62*L62*M62/12,2)","v":0},0]
[null,"TOTALES",null,null,null,null,null,{"$f":"SUM(H13:H62)","v":0},null,null,{"$f":"SUM(K13:K62)","v":0},null,null,{"$f":"SUM(N13:N62)","v":0},0]
[]
[null,"(1) Se excluyen los costes de amortización de equipos, de patentes y de modelos de utilidad cuya adquisición haya sido objeto de cualquier otra subvención o ayuda pública."]
[null,"(2) Fecha de inicio del periodo de amortización del equipo, de acuerdo con las prácticas contables de la empresa. Formato día/mes/año."]
[null,"(3) A los efectos de esta convocatoria, se aplicará la amortización por tablas con arreglo a los coeficientes y periodos indicados en el artículo 3 del Reglamento del Impuesto sobre Sociedades aprobado por Decreto Foral 114/2017, de 20 de diciembre, por el que se aprueba el Reglamento del Impuesto sobre Sociedades:"]
[null,"http://www.navarra.es/home_es/Gobierno+de+Navarra/Organigrama/Los+departamentos/Economia+y+Hacienda/Organigrama/Estructura+Organica/Hacienda/Informacion+Fiscal/Preguntas+mas+frecuentes/Impuesto+sobre+sociedades/Base/coeficientes_amortizacion.htm"]
[null,"(4) La dedicación es el porcentaje de uso del equipo para el proyecto. Es el 100% si el activo se dedica exclusivamente al proyecto y su % disminuye cuando se dedica también a otras tareas. Si varía en los meses de un periodo, se hará un prorrateo."]
[null,"(5) Es el número de meses de uso del equipo imputables al proyecto en el periodo concreto"]
[null,"(6) Importe Amortización periodo = Cuota anual de Amortización * % Dedicación * Meses imputables / 12."]

{"sheet":"PERSONAL","index":8,"n_rows":109,"n_cols":40,"rows_kept":109,"cut":false,"hidden":false,"merged":[[11,5,12,5],[11,6,12,6],[105,16,105,19],[106,16,106,19],[107,16,107,19],[11,16,11,19],[103,15,103,19],[104,15,104,19],[10,2,10,23],[11,2,12,3],[34,2,34,3],[38,2,38,3],[43,2,43,3],[11,9,12,9],[13,2,13,3],[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],[11,1,12,1],[50,2,50,3],[47,2,47,3],[18,2,18,3],[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],[15,2,15,3],[16,2,16,3],[19,2,19,3],[20,2,20,3],[41,2,41,3],[33,2,33,3],[108,10,108,13],[106,12,106,13],[107,12,107,13],[27,2,27,3],[28,2,28,3],[29,2,29,3],[30,2,30,3],[31,2,31,3],[36,2,36,3],[37,2,37,3],[35,2,35,3],[32,2,32,3],[90,2,90,3],[96,2,96,3],[97,2,97,3],[17,2,17,3],[102,2,102,15],[98,2,98,3],[88,2,88,3],[99,2,99,3],[100,2,100,3],[48,2,48,3],[49,2,49,3],[101,2,101,3],[93,2,93,3],[91,2,91,3],[89,2,89,3],[87,2,87,3],[46,2,46,3],[86,2,86,3],[44,2,44,3],[39,2,39,3],[51,2,51,3],[94,2,94,3],[95,2,95,3],[52,2,52,3],[53,2,53,3],[85,2,85,3],[92,2,92,3]]}
[]
[null,"3.7.2. PERSONAL DE LA EMPRESA QUE PARTICIPA EN EL PROYECTO"]
[null,"Número de horas anuales trabajadas según convenio:",null,null,null,null,null,null,null,"EJC / año proyecto\n(Equivalentes a Jornada Completa)",null,null,null,null,null,null,{"$f":"IFERROR(IF(H3=\"\",\"\",365/AC6*T103/H3),\"\")","v":""},null,null,null,"Calculado a partir de la duración del proyecto y el convenio general",null,null,null,null,null,null,"L3"]
[null,"Número de horas anuales trabajadas según convenio 2 (revisar col. B):",null,null,null,null,null,null,null,"Si alguno de los trabajadores imputados al proyecto dispone de un convenio de horas diferente, introduzca el número de horas y cambie 1 por 2 o 3, respectivamente en la columna A de las filas correspondientes a los empleados afectados.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"inicio",{"$f":"'PROYECTO-DATOS GENERALES'!C11","v":"00:00:00"}]
[null,"Número de horas anuales trabajadas según convenio 3 (revisar col. B):",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) Se deberá indicar si el trabajador está adscrito a un centro de trabajo de la empresa en Navarra\n(3) Si hay nuevas contrataciones y no se conoce el nombre de la persona, se selecciona NC, la suma de horas de  H + M, será inferior al total de horas.",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,"(4) 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.\n(5) El personal de I+D, para poder acogerse a las deducciones fiscales debe participar en  I+D. La deducción de la SS puede ser por I+D+i, pero la deducción fiscal adicional del 10% del Impuesto de Sociedades en Navarra es sólo por I+D.\n(6) 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. Autónomos societaros reflejar según tabla base 4.2.a.",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,{"$f":"MAX(H3,H4,H5)","v":0},null,null,null,null,null,"B / Grado superior / FP2 / Bachillerato"]
[null,null,"LISTADO DE PERSONAL DE LA EMPRESA QUE PARTICIPA EN EL PROYECTO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M",null,null,null,"NO",null,"Formato condicional ",null,null,null,null,null,"C1 / Grado medio / FP1"]
[null,"Convenio","Nombre y apellidos",null,"Cargo","Función en el proyecto  (1)","Adscrito Navarra (2)","Hombre/Mujer o Nueva contratación (3)","Titulación (4)","Dedicado en exclusiva a I+D (Sí/No) (5)","Coste hora (€/h.) REAL (6)",null,null,"Coste hora (€/h.) ACEPTADO",null,null,"Horas de dedicación",null,null,null,"Presupuesto (€) = Coste hora x nº horas",null,null,null,null,null,null,"NC",null,null,null,null,null,null,null,null,null,null,null,"C2 / ESO / Graduado Escolar"]
[null,null,null,null,null,null,null,null,null,null,{"$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,0,0,0,0,0,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,null,"TOTALES",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q14:Q102)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Personal dedicado en exclusiva a I+D",null,null,null,null,{"$f":"SUMIFS(U$14:U$102,$J$14:$J$102,$AF$10)","v":0},{"$f":"SUMIFS(V$14:V$102,$J$14:$J$102,$AF$10)","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Otro personal",null,null,null,null,{"$f":"U103-U104","v":0},{"$f":"V103-V104","v":0},0,{"$f":"SUM(U105:W105)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Personal adscrito a Centro en NA.",{"$f":"SUMIFS(V$14:V$102,$J$14:$J$102,$AF$10)","v":0},{"$f":"SUMIFS(W$14:W$102,$J$14:$J$102,$AF$10)","v":0},{"$f":"SUM(Q106:S106)","v":0},{"$f":"SUMIFS(U$14:U$102,$G$14:$G$102,$AF$10)","v":0},{"$f":"SUMIFS(V$14:V$102,$G$14:$G$102,$AF$10)","v":0},0,{"$f":"SUM(U106:W106)","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":"D107+F107","v":0},null,"Personal no adscrito.",{"$f":"V105-R106","v":0},{"$f":"W105-S106","v":0},0,{"$f":"U103-U106","v":0},{"$f":"V103-V106","v":0},0,0]
[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":"D108+F108","v":0},null,"Porcentaje de personal adscrito",{"$f":"R106-R107","v":0},{"$f":"S106-S107","v":0},{"$f":"SUM(Q108:S108)","v":0},{"$f":"IFERROR(U106/U103,0)","v":0},{"$f":"IFERROR(V106/V103,0)","v":0},0,0]
[null,null,"% de mujeres",{"$f":"TRUNC(IF(O107=0,0,D107/O107),4)","v":0},"% de hombres",{"$f":"TRUNC(IF(O107=0,0,F107/O107),4)","v":0},"% horas de doctores",{"$f":"TRUNC(IF(T103=0,0,H107/T103),4)","v":0},"% de  I+D en exclusiva",{"$f":"TRUNC(IF(T103=0,0,J107/T103),4)","v":0},"PORCENTAJE DE HORAS"]

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

{"sheet":"COLABORACIONES","index":10,"n_rows":46,"n_cols":15,"rows_kept":46,"cut":false,"hidden":false,"merged":[[1,1,1,8],[2,5,2,8],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[38,2,38,4],[39,2,39,4],[37,1,37,4],[34,1,34,4],[38,1,44,1],[45,1,45,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4]]}
[]
[null,"3.7.4 COLABORACIONES EXTERNAS EN EL PROYECTO",null,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","Actividad desarrollada en la Unión Europea","Presupuesto (€)"]
[null,null,null,null,null,{"$f":"ACTIVOS!$F$9","v":"Periodo 1"},{"$f":"ACTIVOS!$I$9","v":"Periodo 2"},{"$f":"ACTIVOS!$L$9","v":"Periodo 3"},"Total",null,null,null,"Vinculada con el solicitante",null,"Tipo de colaborador (empresa, CT, Universidad o ICTS)"]
[null,null,null,null,null,null,null,null,{"$f":"ROUND(F5,2)+ROUND(G5,2)+ROUND(H5,2)","v":0},null,null,null,"SI",null,"Empresa"]
[null,null,null,null,null,null,null,null,{"$f":"ROUND(F6,2)+ROUND(G6,2)+ROUND(H6,2)","v":0},null,null,null,"NO",null,"Universidad"]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,"Centro Tecnológico"]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,"Organismo Público de Investigación"]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,"Unidad de I+D+i empresarial"]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,{"$f":"ROUND(F32,2)+ROUND(G32,2)+ROUND(H32,2)","v":0}]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,"TOTAL",null,null,null,{"$f":"ROUND(SUM(F5:F34),2)","v":0},{"$f":"ROUND(SUM(G5:G34),2)","v":0},{"$f":"ROUND(SUM(H5:H34),2)","v":0},{"$f":"ROUND(SUM(I5:I34),2)","v":0}]
[null,null,null,null,null,"NO INTRODUCIR MÁS DE DOS DECIMALES"]
[]
[null,null,null,null,null,{"$f":"F4","v":"Periodo 1"},{"$f":"G4","v":"Periodo 2"},"Periodo 3","Total"]
[null,"TOTAL COLABORACIONES POR TIPO Y LUGAR DE DESARROLLO DE LA COLABORACIÓN.\n(Las colaboraciones externas desarrolladas fuera de la Unión Europea no son susceptibles de deducción fiscal en el impuesto de sociedades)","Universidades + CCTT + OPI+ Unidades de I+D+i empresarial",null,null,{"$f":"SUM(F40:F43)","v":0},{"$f":"SUM(G40:G43)","v":0},{"$f":"SUM(H40:H43)","v":0},{"$f":"SUM(F39:H39)","v":0}]
[null,null,"Universidades",null,null,{"$f":"SUMIFS(F$5:F$34,$D$5:$D$34,$O$6,$E$5:$E$34,$M$5)","v":0},{"$f":"SUMIFS(G$5:G$34,$D$5:$D$34,$O$6,$E$5:$E$34,$M$5)","v":0},0,0]
[null,null,"Centros tecnológicos",null,null,{"$f":"SUMIFS(F$5:F$34,$D$5:$D$34,$O$7,$E$5:$E$34,$M$5)","v":0},{"$f":"SUMIFS(G$5:G$34,$D$5:$D$34,$O$7,$E$5:$E$34,$M$5)","v":0},0,0]
[null,null,"Organismos Públicos de Investigación",null,null,{"$f":"SUMIFS(F$5:F$34,$D$5:$D$34,$O$8,$E$5:$E$34,$M$5)","v":0},{"$f":"SUMIFS(G$5:G$34,$D$5:$D$34,$O$8,$E$5:$E$34,$M$5)","v":0},0,0]
[null,null,"Unidades de I+D+i empresarial",null,null,{"$f":"SUMIFS(F$5:F$34,$D$5:$D$34,$O$9,$E$5:$E$34,$M$5)","v":0},{"$f":"SUMIFS(G$5:G$34,$D$5:$D$34,$O$9,$E$5:$E$34,$M$5)","v":0},0,0]
[null,null,"Empresas",null,null,{"$f":"SUMIFS(F$5:F$34,$D$5:$D$34,$O$5,$E$5:$E$34,$M$5)","v":0},{"$f":"SUMIFS(G$5:G$34,$D$5:$D$34,$O$5,$E$5:$E$34,$M$5)","v":0},{"$f":"SUMIFS(H$5:H$34,$D$5:$D$34,$O$5,$E$5:$E$34,$M$5)","v":0},0]
[null,null,"Colaboraciones externas desarrolladas fuera de la UE",null,null,{"$f":"SUMIFS(F$5:F$34,$E$5:$E$34,$M$6)","v":0},{"$f":"SUMIFS(G$5:G$34,$E$5:$E$34,$M$6)","v":0},0,0]
[null,"Entidades vinculadas (deberán ser justificadas de forma similar a la empresa titular)",null,null,null,{"$f":"SUMIF($C$5:$C$34,$M$5,F$5:F$34)","v":0},{"$f":"SUMIF($C$5:$C$34,$M$5,G$5:G$34)","v":0},0,0]

{"sheet":"OTROS COSTES","index":11,"n_rows":21,"n_cols":12,"rows_kept":21,"cut":false,"hidden":false,"merged":[[3,2,3,5],[1,1,2,5],[1,7,2,7],[3,1,4,1],[1,6,4,6]]}
[]
[null,"3.7.5. OTROS COSTES",null,null,null,null,"Es deducible fiscalmente\n(art. 61 impuesto de sociedades)"]
[]
[null,"Descripción","Presupuesto (€)",null,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$9","v":"Periodo 3"},"Total",null,null,null,null,"Guia de Justificación interna. Por evitar doble financiación, no se conceden costes indirectos a:"]
[null,null,null,null,null,{"$f":"ROUND(C6,2)+ROUND(D6,2)+ROUND(E6,2)","v":0},null,null,null,null,"G31187420","FUNDACION PUBLICA MIGUEL SERVET - NAVARRA BIOMED"]
[null,null,null,null,null,{"$f":"ROUND(C7,2)+ROUND(D7,2)+ROUND(E7,2)","v":0},null,null,null,null,"Q2818002D","AGENCIA ESTATAL CSIC-INSTITUTO DE AGROBIOTECNOLOGÍA "]
[null,null,null,null,null,{"$f":"ROUND(C8,2)+ROUND(D8,2)+ROUND(E8,2)","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,"Tienen derecho a costes indirectos"]
[null,null,null,null,null,0,null,null,null,null,{"$f":"IF(AND('EMPRESA-DATOS GENERALES'!L21='EMPRESA-DATOS GENERALES'!Q24,'EMPRESA-DATOS GENERALES'!C5<>K6,'EMPRESA-DATOS GENERALES'!C5<>K7),\"SI\",\"\")","v":""}]
[null,null,null,null,null,0]
[null,"TOTAL",{"$f":"ROUND(SUM(C6:C16),2)","v":0},{"$f":"ROUND(SUM(D6:D16),2)","v":0},{"$f":"ROUND(SUM(E6:E16),2)","v":0},{"$f":"ROUND(SUM(F6:F16),2)","v":0},null,null,null,null,"Deducible impuesto sociedades"]
[null,"Susceptibles de deducción fiscal",{"$f":"ROUND(SUMIF($G$6:$G$16,$K$18,C$6:C$16),2)","v":0},{"$f":"ROUND(SUMIF($G$6:$G$16,$K$18,D$6:D$16),2)","v":0},{"$f":"ROUND(SUMIF($G$6:$G$16,$K$18,E$6:E$16),2)","v":0},{"$f":"SUM(C18:E18)","v":0},null,null,null,null,"SI"]
[null,"No susceptibles de deducción fiscal",{"$f":"ROUND(SUMIF($G$6:$G$16,$K$19,C$6:C$16),2)","v":0},{"$f":"ROUND(SUMIF($G$6:$G$16,$K$19,D$6:D$16),2)","v":0},{"$f":"ROUND(SUMIF($G$6:$G$16,$K$19,E$6:E$16),2)","v":0},{"$f":"SUM(C19:E19)","v":0},null,null,null,null,"NO"]
[null,"Costes Indirectos (sólo para agentes del SINAI)",{"$f":"ROUND(IF('OTROS COSTES'!$K$15=\"SI\",0.15*PERSONAL!U103,0),2)","v":0},{"$f":"ROUND(IF('OTROS COSTES'!$K$15=\"SI\",0.15*PERSONAL!V103,0),2)","v":0},{"$f":"ROUND(IF('OTROS COSTES'!$K$15=\"SI\",0.15*PERSONAL!W103,0),2)","v":0},{"$f":"ROUND(SUM(C20:E20),2)","v":0}]
[null,null,"NO INTRODUCIR MÁS DE DOS DECIMALES"]

{"sheet":"INGRESOS DEL PROYECTO","index":12,"n_rows":37,"n_cols":13,"rows_kept":37,"cut":false,"hidden":false,"merged":[[1,1,2,8],[29,1,30,8],[13,1,14,8]]}
[]
[null,"3.8. PRESUPUESTO DE INGRESOS DEL PROYECTO"]
[]
[null,"DECLARACIÓN DE UTILIZACIÓN DE PROTOTIPOS/PROYECTOS PILOTO"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Seleccionar"]
[null,"Seleccionar","   - Tiene previsto comercializar algún prototipo del proyecto.",null,null,null,null,null,null,null,null,null,"SI"]
[null,null,null,null,null,null,null,{"$f":"IF('EMPRESA-DATOS GENERALES'!G2='EMPRESA-DATOS GENERALES'!S4,\"En convocatoria de innovación no incluir\",\"\")","v":""},null,null,null,null,"NO"]
[null,null,null,"Indique los ingresos previstos por la comercialización:",null,null,null,null,"euros"]
[]
[null,"Seleccionar","   - Tiene previsto emplear algún prototipo en la actividad productiva de la empresa."]
[null,null,null,null,null,null,null,{"$f":"IF('EMPRESA-DATOS GENERALES'!G2='EMPRESA-DATOS GENERALES'!S4,\"En convocatoria de innovación no incluir\",\"\")","v":""}]
[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":13,"n_rows":19,"n_cols":6,"rows_kept":19,"cut":false,"hidden":false,"merged":[[2,2,2,5],[1,1,1,5],[20,0,20,5]]}
[]
[null,"3.7.6. PRESUPUESTO TOTAL DEL PROYECTO POR ANUALIDADES"]
[null,null,"PRESUPUESTO TOTAL DEL PROYECTO (€) "]
[null,null,{"$f":"ACTIVOS!$F$9","v":"Periodo 1"},{"$f":"ACTIVOS!$I$9","v":"Periodo 2"},{"$f":"ACTIVOS!$L$9","v":"Periodo 3"},"Total "]
[null,"AMORTIZACIONES ACTIVOS ",{"$f":"ACTIVOS!H63","v":0},{"$f":"ACTIVOS!K63","v":0},{"$f":"ACTIVOS!N63","v":0},{"$f":"ACTIVOS!O63","v":0}]
[null,"PERSONAL ",{"$f":"PERSONAL!U103","v":0},{"$f":"PERSONAL!V103","v":0},{"$f":"PERSONAL!W103","v":0},{"$f":"PERSONAL!X103","v":0}]
[null,"Personal dedicado en exclusiva a I+D",{"$f":"PERSONAL!U104","v":0},{"$f":"PERSONAL!V104","v":0},{"$f":"PERSONAL!W104","v":0},{"$f":"PERSONAL!X104","v":0}]
[null,"Otro personal",{"$f":"PERSONAL!U105","v":0},{"$f":"PERSONAL!V105","v":0},{"$f":"PERSONAL!W105","v":0},{"$f":"PERSONAL!X105","v":0}]
[null,"MATERIALES ",{"$f":"MATERIALES!C32","v":0},{"$f":"MATERIALES!D32","v":0},{"$f":"MATERIALES!E32","v":0},{"$f":"MATERIALES!F32","v":0}]
[null,"COLABORACIONES EXTERNAS ",{"$f":"COLABORACIONES!F35","v":0},{"$f":"COLABORACIONES!G35","v":0},{"$f":"COLABORACIONES!H35","v":0},{"$f":"COLABORACIONES!I35","v":0}]
[null,"Universidades + CCTT + OPI+ Unidades de I+D+i empresarial",{"$f":"COLABORACIONES!F39","v":0},{"$f":"COLABORACIONES!G39","v":0},{"$f":"COLABORACIONES!H39","v":0},{"$f":"COLABORACIONES!I39","v":0}]
[null,"Otras colaboraciones (empresas)",{"$f":"COLABORACIONES!F44","v":0},{"$f":"COLABORACIONES!G44","v":0},{"$f":"COLABORACIONES!H44","v":0},{"$f":"COLABORACIONES!I44","v":0}]
[null,"Colaboraciones externas desarrolladas fuera de la UE",{"$f":"COLABORACIONES!F45","v":0},{"$f":"COLABORACIONES!G45","v":0},{"$f":"COLABORACIONES!H45","v":0},{"$f":"COLABORACIONES!I45","v":0}]
[null,"OTROS COSTES",{"$f":"'OTROS COSTES'!C17","v":0},{"$f":"'OTROS COSTES'!D17","v":0},{"$f":"'OTROS COSTES'!E17","v":0},{"$f":"'OTROS COSTES'!F17","v":0}]
[null,"Susceptibles de deducción fiscal",{"$f":"'OTROS COSTES'!C18","v":0},{"$f":"'OTROS COSTES'!D18","v":0},{"$f":"'OTROS COSTES'!E18","v":0},{"$f":"'OTROS COSTES'!F18","v":0}]
[null,"No susceptibles de deducción fiscal",{"$f":"'OTROS COSTES'!C19","v":0},{"$f":"'OTROS COSTES'!D19","v":0},{"$f":"'OTROS COSTES'!E19","v":0},{"$f":"'OTROS COSTES'!F19","v":0}]
[null,"COSTES INDIRECTOS",{"$f":"'OTROS COSTES'!C20","v":0},{"$f":"'OTROS COSTES'!D20","v":0},{"$f":"'OTROS COSTES'!E20","v":0},{"$f":"'OTROS COSTES'!F20","v":0}]
[null,"INGRESOS DEL PROYECTO",{"$f":"IF(D18=0,0,IF((F18-E5-E6-E9-E10-E14-E17-D5-D6-D9-D10-D14-D17)>0,F18-E5-E6-E9-E10-E14-E17-D5-D6-D9-D10-D14-D17,0))","v":0},{"$f":"IF(SUM(E5,E6,E9,E10,E14,E17)>F18,0,MIN(SUM(D5,D6,D9,D10,D14,D17),(F18-SUM(E5,E6,E9,E10,E14,E17))))","v":0},{"$f":"MIN(SUM(E5,E6,E9,E10,E14,E17),F18)","v":0},{"$f":"'INGRESOS DEL PROYECTO'!H37","v":0}]
[null,"TOTAL",{"$f":"SUM(C5,C6,C9,C10,C14,C17)","v":0},{"$f":"SUM(D5,D6,D9,D10,D14,D17)","v":0},{"$f":"SUM(E5,E6,E9,E10,E14,E17)","v":0},{"$f":"SUM(F5,F6,F9,F10,F14,F17)-F18","v":0}]