{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Relació costos laborals","Costos de tutorització"],"not_rendered":{"images":2,"external_links":2,"defined_names":45},"read":"whole","date_system":"1900"}

{"sheet":"Relació costos laborals","index":0,"n_rows":410,"n_cols":14,"rows_kept":410,"merged":[[7,1,7,6],[8,1,8,6],[9,1,9,6],[12,0,12,1],[12,3,12,5],[15,0,15,2],[15,5,15,6],[20,5,20,6],[23,0,23,1],[26,0,26,1],[26,5,26,6],[29,0,32,6],[34,0,53,7],[56,0,60,0],[56,1,60,1],[56,2,60,2],[56,3,60,3],[56,4,60,4],[56,5,60,5],[56,6,60,6],[56,7,60,7],[56,8,60,8],[56,9,60,9],[56,10,60,10],[56,11,60,11],[56,12,60,12],[56,13,60,13],[395,6,395,7],[397,6,397,7],[399,6,399,7],[401,6,401,7],[403,6,403,7],[405,6,405,7],[407,6,407,7],[409,6,409,7]]}
{"$rows_empty":7}
[null,"RELACIÓ I DECLARACIÓ DE DESPESES DELS COSTOS DERIVATS DE LA FORMACIÓ DELS CONTRACTES PER A LA FORMACIÓ I L'APRENENTAGE"]
[null,"FORMACIÓ DUAL PER A LA MILLORA DE L'OCUPABILITAT, LA QUALIFICACIÓ I LA INSERCIÓ PROFESSIONAL DELS JOVES"]
[null,"(Resolució del conseller de Treball, Comerç i Indústria de 15 de desembre de 2016)"]
[]
["NOM DEL CENTRE DE TREBALL",null,null,"CIF/NIF"]
[]
[]
["TITULAR JURÍDIC O DENOMINACIÓ",{"$nulls":3},"PREF.","FAX"]
[]
[]
[]
[]
[{"$nulls":4},"PREF.","TELÈFON"]
[]
[]
["CARRER/PLAÇA/AV.",null,null,"NÚM.","ESC.","PIS","PTA."]
[]
[]
["MUNICIPI",null,null,"CODI POSTAL",null,"PROVÍNCIA"]
[{"$nulls":5},"Illes balears"]
[]
["EXPEDIENT NÚM."]
[]
[]
[]
[{"$nulls":8},{"v":0.25,"d":"25%"}]
[{"$nulls":8},{"v":1,"d":"100%"}]
["El Sr./Sra………………………………………………………, com a representant legal de l'entitat beneficiària, manifesta que totes les dades consignades en aquest document es corresponen amb despeses realitzades efectivament i pagades, que es troben en poder seu i que queden sotmesos a la legislació pressupostària vigent en matèria de subvencions.\n\n\n\n\n\n                                                                                                           [Lloc], dia....... de............ 2018\n                                                                                                           (Signatura)\n\nSegell entitat beneficiària"]
{"$rows_empty":21}
["Número d'ordre","Número d'expedient","Llinatges i nom del treballador/a","Mes/any","SALARI BRUT (Excloses les contingències per atur)","COSTOS LABORALS Quota seguretat social empresa","COSTOS LABORALS import total","COSTOS LABORALS % imputable","COSTOS LABORALS Data de pagament de la nòmina","COSTOS LABORALS Data de pagament de la seguretat social empresa","Bonificacions/reduc-cions que s'ha aplicat l'entitat beneficiària, excloses les contingències d'atur, si escau"," TOTAL COSTOS LABORALS Import imputat"," TOTAL COSTOS LABORALS Import justificat (No empleneu les caselles d'aquesta columna, les ha d'emplenar el SOIB)","OBSERVACIONS"]
[]
[]
[]
[]
[1,{"$nulls":5},{"$f":"ROUND(E62+F62,2)","v":{"v":0,"d":"0.00 €"}},{"v":1,"d":"100%"},{"$nulls":3},{"$f":"ROUND((G62-K62)*H62,2)","v":0}]
[{"$f":"+A62+1","v":2},{"$nulls":5},{"$f":"ROUND(E63+F63,2)","v":{"v":0,"d":"0.00 €"}},{"v":1,"d":"100%"},{"$nulls":3},0]
[{"$f":"+A63+1","v":3},{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[4,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[5,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[6,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[7,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[8,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[9,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[10,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[11,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[12,{"$nulls":5},{"$f":"ROUND(E73+F73,2)","v":{"v":0,"d":"0.00 €"}},{"v":1,"d":"100%"},{"$nulls":3},0]
[13,{"$nulls":5},{"$f":"ROUND(E74+F74,2)","v":{"v":0,"d":"0.00 €"}},{"v":1,"d":"100%"},{"$nulls":3},0]
[14,{"$nulls":5},{"$f":"ROUND(E75+F75,2)","v":{"v":0,"d":"0.00 €"}},{"v":1,"d":"100%"},{"$nulls":3},0]
[{"$nulls":10},{"$f":"SUM(K62:K75)","v":0},{"$f":"SUM(L62:L75)","v":0},{"$f":"SUM(M62:M75)","v":0}]
[1,{"$nulls":5},{"$f":"ROUND(E77+F77,2)","v":{"v":0,"d":"0.00 €"}},{"v":1,"d":"100%"},{"$nulls":3},{"$f":"ROUND((G77-K77)*H77,2)","v":0}]
[{"$f":"+A77+1","v":2},{"$nulls":5},{"$f":"ROUND(E78+F78,2)","v":{"v":0,"d":"0.00 €"}},{"v":1,"d":"100%"},{"$nulls":3},0]
[{"$f":"+A78+1","v":3},{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[4,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[5,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[6,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[7,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[8,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[9,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[10,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[11,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[12,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[13,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[14,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[{"$nulls":10},{"$f":"SUM(K77:K90)","v":0},{"$f":"SUM(L77:L90)","v":0},{"$f":"SUM(M77:M90)","v":0}]
[1,{"$nulls":5},{"$f":"ROUND(E92+F92,2)","v":{"v":0,"d":"0.00 €"}},{"v":1,"d":"100%"},{"$nulls":3},{"$f":"ROUND((G92-K92)*H92,2)","v":0}]
[{"$f":"+A92+1","v":2},{"$nulls":5},{"$f":"ROUND(E93+F93,2)","v":{"v":0,"d":"0.00 €"}},{"v":1,"d":"100%"},{"$nulls":3},0]
[{"$f":"+A93+1","v":3},{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[4,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[5,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[6,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[7,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[8,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[9,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[10,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[11,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[12,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[13,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[14,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[{"$nulls":10},{"$f":"SUM(K92:K105)","v":0},{"$f":"SUM(L92:L105)","v":0},{"$f":"SUM(M92:M105)","v":0}]
[1,{"$nulls":5},{"$f":"ROUND(E107+F107,2)","v":{"v":0,"d":"0.00 €"}},{"v":1,"d":"100%"},{"$nulls":3},{"$f":"ROUND((G107-K107)*H107,2)","v":0}]
[{"$f":"+A107+1","v":2},{"$nulls":5},{"$f":"ROUND(E108+F108,2)","v":{"v":0,"d":"0.00 €"}},{"v":1,"d":"100%"},{"$nulls":3},0]
[{"$f":"+A108+1","v":3},{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[4,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[5,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[6,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[7,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[8,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[9,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[10,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[11,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[12,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[13,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[14,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[{"$nulls":10},{"$f":"SUM(K107:K120)","v":0},{"$f":"SUM(L107:L120)","v":0},{"$f":"SUM(M107:M120)","v":0}]
[1,{"$nulls":5},{"$f":"ROUND(E122+F122,2)","v":{"v":0,"d":"0.00 €"}},{"v":1,"d":"100%"},{"$nulls":3},{"$f":"ROUND((G122-K122)*H122,2)","v":0}]
[{"$f":"+A122+1","v":2},{"$nulls":5},{"$f":"ROUND(E123+F123,2)","v":{"v":0,"d":"0.00 €"}},{"v":1,"d":"100%"},{"$nulls":3},0]
[{"$f":"+A123+1","v":3},{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[4,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[5,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[6,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[7,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[8,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[9,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[10,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[11,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[12,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[13,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[14,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[{"$nulls":10},{"$f":"SUM(K122:K135)","v":0},{"$f":"SUM(L122:L135)","v":0},{"$f":"SUM(M122:M135)","v":0}]
[1,{"$nulls":5},{"$f":"ROUND(E137+F137,2)","v":{"v":0,"d":"0.00 €"}},{"v":1,"d":"100%"},{"$nulls":3},{"$f":"ROUND((G137-K137)*H137,2)","v":0}]
[{"$f":"+A137+1","v":2},{"$nulls":5},{"$f":"ROUND(E138+F138,2)","v":{"v":0,"d":"0.00 €"}},{"v":1,"d":"100%"},{"$nulls":3},0]
[{"$f":"+A138+1","v":3},{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[4,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[5,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[6,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[7,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[8,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[9,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[10,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[11,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[12,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[13,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[14,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[{"$nulls":10},{"$f":"SUM(K137:K150)","v":0},{"$f":"SUM(L137:L150)","v":0},{"$f":"SUM(M137:M150)","v":0}]
[1,{"$nulls":5},{"$f":"ROUND(E152+F152,2)","v":{"v":0,"d":"0.00 €"}},{"v":1,"d":"100%"},{"$nulls":3},{"$f":"ROUND((G152-K152)*H152,2)","v":0}]
[{"$f":"+A152+1","v":2},{"$nulls":5},{"$f":"ROUND(E153+F153,2)","v":{"v":0,"d":"0.00 €"}},{"v":1,"d":"100%"},{"$nulls":3},0]
[{"$f":"+A153+1","v":3},{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[4,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[5,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[6,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[7,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[8,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[9,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[10,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[11,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[12,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[13,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[14,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[{"$nulls":10},{"$f":"SUM(K152:K165)","v":0},{"$f":"SUM(L152:L165)","v":0},{"$f":"SUM(M152:M165)","v":0}]
[1,{"$nulls":5},{"$f":"ROUND(E167+F167,2)","v":{"v":0,"d":"0.00 €"}},{"v":1,"d":"100%"},{"$nulls":3},{"$f":"ROUND((G167-K167)*H167,2)","v":0}]
[{"$f":"+A167+1","v":2},{"$nulls":5},{"$f":"ROUND(E168+F168,2)","v":{"v":0,"d":"0.00 €"}},{"v":1,"d":"100%"},{"$nulls":3},0]
[{"$f":"+A168+1","v":3},{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[4,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[5,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[6,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[7,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[8,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[9,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[10,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[11,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[12,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[13,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[14,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[{"$nulls":10},{"$f":"SUM(K167:K180)","v":0},{"$f":"SUM(L167:L180)","v":0},{"$f":"SUM(M167:M180)","v":0}]
[1,{"$nulls":5},{"$f":"ROUND(E182+F182,2)","v":{"v":0,"d":"0.00 €"}},{"v":1,"d":"100%"},{"$nulls":3},{"$f":"ROUND((G182-K182)*H182,2)","v":0}]
[{"$f":"+A182+1","v":2},{"$nulls":5},{"$f":"ROUND(E183+F183,2)","v":{"v":0,"d":"0.00 €"}},{"v":1,"d":"100%"},{"$nulls":3},0]
[{"$f":"+A183+1","v":3},{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[4,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[5,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[6,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[7,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[8,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[9,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[10,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[11,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[12,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[13,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[14,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[{"$nulls":10},{"$f":"SUM(K182:K195)","v":0},{"$f":"SUM(L182:L195)","v":0},{"$f":"SUM(M182:M195)","v":0}]
[1,{"$nulls":5},{"$f":"ROUND(E197+F197,2)","v":{"v":0,"d":"0.00 €"}},{"v":1,"d":"100%"},{"$nulls":3},{"$f":"ROUND((G197-K197)*H197,2)","v":0}]
[{"$f":"+A197+1","v":2},{"$nulls":5},{"$f":"ROUND(E198+F198,2)","v":{"v":0,"d":"0.00 €"}},{"v":1,"d":"100%"},{"$nulls":3},0]
[{"$f":"+A198+1","v":3},{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[4,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[5,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[6,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[7,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[8,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[9,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[10,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[11,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[12,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[13,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[14,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[{"$nulls":10},{"$f":"SUM(K197:K210)","v":0},{"$f":"SUM(L197:L210)","v":0},{"$f":"SUM(M197:M210)","v":0}]
[1,{"$nulls":5},{"$f":"ROUND(E212+F212,2)","v":{"v":0,"d":"0.00 €"}},{"v":1,"d":"100%"},{"$nulls":3},{"$f":"ROUND((G212-K212)*H212,2)","v":0}]
[{"$f":"+A212+1","v":2},{"$nulls":5},{"$f":"ROUND(E213+F213,2)","v":{"v":0,"d":"0.00 €"}},{"v":1,"d":"100%"},{"$nulls":3},0]
[{"$f":"+A213+1","v":3},{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[4,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[5,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[6,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[7,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[8,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[9,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[10,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[11,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[12,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[13,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[14,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[{"$nulls":10},{"$f":"SUM(K212:K225)","v":0},{"$f":"SUM(L212:L225)","v":0},{"$f":"SUM(M212:M225)","v":0}]
[1,{"$nulls":5},{"$f":"ROUND(E227+F227,2)","v":{"v":0,"d":"0.00 €"}},{"v":1,"d":"100%"},{"$nulls":3},{"$f":"ROUND((G227-K227)*H227,2)","v":0}]
[{"$f":"+A227+1","v":2},{"$nulls":5},{"$f":"ROUND(E228+F228,2)","v":{"v":0,"d":"0.00 €"}},{"v":1,"d":"100%"},{"$nulls":3},0]
[{"$f":"+A228+1","v":3},{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[4,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[5,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[6,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[7,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[8,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[9,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[10,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[11,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[12,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[13,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[14,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[{"$nulls":10},{"$f":"SUM(K227:K240)","v":0},{"$f":"SUM(L227:L240)","v":0},{"$f":"SUM(M227:M240)","v":0}]
[1,{"$nulls":5},{"$f":"ROUND(E242+F242,2)","v":{"v":0,"d":"0.00 €"}},{"v":1,"d":"100%"},{"$nulls":3},{"$f":"ROUND((G242-K242)*H242,2)","v":0}]
[{"$f":"+A242+1","v":2},{"$nulls":5},{"$f":"ROUND(E243+F243,2)","v":{"v":0,"d":"0.00 €"}},{"v":1,"d":"100%"},{"$nulls":3},0]
[{"$f":"+A243+1","v":3},{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[4,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[5,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[6,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[7,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[8,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[9,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[10,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[11,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[12,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[13,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[14,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[{"$nulls":10},{"$f":"SUM(K242:K255)","v":0},{"$f":"SUM(L242:L255)","v":0},{"$f":"SUM(M242:M255)","v":0}]
[1,{"$nulls":5},{"$f":"ROUND(E257+F257,2)","v":{"v":0,"d":"0.00 €"}},{"v":1,"d":"100%"},{"$nulls":3},{"$f":"ROUND((G257-K257)*H257,2)","v":0}]
[{"$f":"+A257+1","v":2},{"$nulls":5},{"$f":"ROUND(E258+F258,2)","v":{"v":0,"d":"0.00 €"}},{"v":1,"d":"100%"},{"$nulls":3},0]
[{"$f":"+A258+1","v":3},{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[4,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[5,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[6,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[7,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[8,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[9,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[10,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[11,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[12,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[13,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[14,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[{"$nulls":10},{"$f":"SUM(K257:K270)","v":0},{"$f":"SUM(L257:L270)","v":0},{"$f":"SUM(M257:M270)","v":0}]
[1,{"$nulls":5},{"$f":"ROUND(E272+F272,2)","v":{"v":0,"d":"0.00 €"}},{"v":1,"d":"100%"},{"$nulls":3},{"$f":"ROUND((G272-K272)*H272,2)","v":0}]
[{"$f":"+A272+1","v":2},{"$nulls":5},{"$f":"ROUND(E273+F273,2)","v":{"v":0,"d":"0.00 €"}},{"v":1,"d":"100%"},{"$nulls":3},0]
[{"$f":"+A273+1","v":3},{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[4,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[5,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[6,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[7,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[8,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[9,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[10,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[11,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[12,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[13,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[14,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[{"$nulls":10},{"$f":"SUM(K272:K285)","v":0},{"$f":"SUM(L272:L285)","v":0},{"$f":"SUM(M272:M285)","v":0}]
[1,{"$nulls":5},{"$f":"ROUND(E287+F287,2)","v":{"v":0,"d":"0.00 €"}},{"v":1,"d":"100%"},{"$nulls":3},{"$f":"ROUND((G287-K287)*H287,2)","v":0}]
[{"$f":"+A287+1","v":2},{"$nulls":5},{"$f":"ROUND(E288+F288,2)","v":{"v":0,"d":"0.00 €"}},{"v":1,"d":"100%"},{"$nulls":3},0]
[{"$f":"+A288+1","v":3},{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[4,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[5,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[6,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[7,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[8,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[9,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[10,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[11,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[12,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[13,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[14,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[{"$nulls":10},{"$f":"SUM(K287:K300)","v":0},{"$f":"SUM(L287:L300)","v":0},{"$f":"SUM(M287:M300)","v":0}]
[1,{"$nulls":5},{"$f":"ROUND(E302+F302,2)","v":{"v":0,"d":"0.00 €"}},{"v":1,"d":"100%"},{"$nulls":3},{"$f":"ROUND((G302-K302)*H302,2)","v":0}]
[{"$f":"+A302+1","v":2},{"$nulls":5},{"$f":"ROUND(E303+F303,2)","v":{"v":0,"d":"0.00 €"}},{"v":1,"d":"100%"},{"$nulls":3},0]
[{"$f":"+A303+1","v":3},{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[4,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[5,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[6,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[7,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[8,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[9,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[10,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[11,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[12,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[13,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[14,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[{"$nulls":10},{"$f":"SUM(K302:K315)","v":0},{"$f":"SUM(L302:L315)","v":0},{"$f":"SUM(M302:M315)","v":0}]
[1,{"$nulls":5},{"$f":"ROUND(E317+F317,2)","v":{"v":0,"d":"0.00 €"}},{"v":1,"d":"100%"},{"$nulls":3},{"$f":"ROUND((G317-K317)*H317,2)","v":0}]
[{"$f":"+A317+1","v":2},{"$nulls":5},{"$f":"ROUND(E318+F318,2)","v":{"v":0,"d":"0.00 €"}},{"v":1,"d":"100%"},{"$nulls":3},0]
[{"$f":"+A318+1","v":3},{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[4,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[5,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[6,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[7,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[8,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[9,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[10,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[11,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[12,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[13,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[14,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[{"$nulls":10},{"$f":"SUM(K317:K330)","v":0},{"$f":"SUM(L317:L330)","v":0},{"$f":"SUM(M317:M330)","v":0}]
[1,{"$nulls":5},{"$f":"ROUND(E332+F332,2)","v":{"v":0,"d":"0.00 €"}},{"v":1,"d":"100%"},{"$nulls":3},{"$f":"ROUND((G332-K332)*H332,2)","v":0}]
[{"$f":"+A332+1","v":2},{"$nulls":5},{"$f":"ROUND(E333+F333,2)","v":{"v":0,"d":"0.00 €"}},{"v":1,"d":"100%"},{"$nulls":3},0]
[{"$f":"+A333+1","v":3},{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[4,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[5,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[6,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[7,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[8,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[9,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[10,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[11,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[12,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[13,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[14,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[{"$nulls":10},{"$f":"SUM(K332:K345)","v":0},{"$f":"SUM(L332:L345)","v":0},{"$f":"SUM(M332:M345)","v":0}]
[1,{"$nulls":5},{"$f":"ROUND(E347+F347,2)","v":{"v":0,"d":"0.00 €"}},{"v":1,"d":"100%"},{"$nulls":3},{"$f":"ROUND((G347-K347)*H347,2)","v":0}]
[{"$f":"+A347+1","v":2},{"$nulls":5},{"$f":"ROUND(E348+F348,2)","v":{"v":0,"d":"0.00 €"}},{"v":1,"d":"100%"},{"$nulls":3},0]
[{"$f":"+A348+1","v":3},{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[4,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[5,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[6,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[7,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[8,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[9,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[10,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[11,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[12,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[13,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[14,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[{"$nulls":10},{"$f":"SUM(K347:K360)","v":0},{"$f":"SUM(L347:L360)","v":0},{"$f":"SUM(M347:M360)","v":0}]
[1,{"$nulls":5},{"$f":"ROUND(E362+F362,2)","v":{"v":0,"d":"0.00 €"}},{"v":1,"d":"100%"},{"$nulls":3},{"$f":"ROUND((G362-K362)*H362,2)","v":0}]
[{"$f":"+A362+1","v":2},{"$nulls":5},{"$f":"ROUND(E363+F363,2)","v":{"v":0,"d":"0.00 €"}},{"v":1,"d":"100%"},{"$nulls":3},0]
[{"$f":"+A363+1","v":3},{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[4,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[5,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[6,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[7,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[8,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[9,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[10,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[11,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[12,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[13,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[14,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[{"$nulls":10},{"$f":"SUM(K362:K375)","v":0},{"$f":"SUM(L362:L375)","v":0},{"$f":"SUM(M362:M375)","v":0}]
[1,{"$nulls":5},{"$f":"ROUND(E377+F377,2)","v":{"v":0,"d":"0.00 €"}},{"v":1,"d":"100%"},{"$nulls":3},{"$f":"ROUND((G377-K377)*H377,2)","v":0}]
[{"$f":"+A377+1","v":2},{"$nulls":5},{"$f":"ROUND(E378+F378,2)","v":{"v":0,"d":"0.00 €"}},{"v":1,"d":"100%"},{"$nulls":3},0]
[{"$f":"+A378+1","v":3},{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[4,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[5,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[6,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[7,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[8,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[9,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[10,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[11,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[12,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[13,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[14,{"$nulls":5},{"v":0,"d":"0.00 €"},{"v":1,"d":"100%"},{"$nulls":3},0]
[{"$nulls":10},{"$f":"SUM(K377:K390)","v":0},{"$f":"SUM(L377:L390)","v":0},{"$f":"SUM(M377:M390)","v":0}]
[]
[{"$nulls":11},{"$f":"L391+L376+L361+L346+L331+L316+L301+L286+L271+L256+L241+L226+L211+L196+L181+L166+L151+L136+L121+L106+L91+L76","v":0},{"$f":"M391+M376+M361+M346+M331+M316+M301+M286+M271+M256+M241+M226+M211+M196+M181+M166+M151+M136+M121+M106+M91+M76","v":0}]
[]
[]
[null,"Subvenció màxima",{"$nulls":3},1]
[]
[null,"Primera bestreta amb càrrec a la subvenció màxima",{"$nulls":3},2]
[]
[null,"Segona bestreta amb càrrec a la subvenció màxima",{"$nulls":3},3]
[]
[null,"Import imputat en concepte de costos laborals",{"$nulls":3},4,{"$f":"+L393","v":0}]
[]
[null,"Import imputat en concepte de tutorització d'empresa",{"$nulls":3},5,{"$f":"+'Costos de tutorització'!F71","v":0}]
[]
[null,"Import imputat total (suma de les caselles 4 i 5)",{"$nulls":3},6,{"$f":"+G402+G404","v":0}]
[]
[null,"Resta per percebre (menor de les caselles 1 i 6 - (caselles 2 i 3))",{"$nulls":3},7,{"$f":"+IF(K408<0,\"\",K408)","v":0},{"$nulls":3},{"$f":"+MIN(G396,G406)-G398-G400","v":0}]
[]
[null,"Resta per reintegrar (menor de les caselles 1 i 6 - (caselles 2 i 3))",{"$nulls":3},8,{"$f":"+IF(K408<0,K408*-1,\"\")","v":""}]

{"sheet":"Costos de tutorització","index":1,"n_rows":71,"n_cols":10,"rows_kept":71,"merged":[[7,2,7,7],[8,2,8,7],[9,2,9,7],[12,1,12,2],[12,4,12,6],[15,1,15,3],[15,6,15,7],[18,6,18,7],[21,1,21,2],[24,1,24,2],[24,6,24,7],[27,1,30,7],[32,1,51,8],[54,2,58,2],[54,3,58,3],[54,4,58,4],[54,5,58,5],[70,2,70,3]]}
{"$rows_empty":7}
[null,null,"RELACIÓ I DECLARACIÓ DE DESPESES DELS COSTOS DERIVATS DEL TUTOR D'EMPRESA DELS ALUMNES CONTRACTATS PER A LA FORMACIÓ I L'APRENENTATGE"]
[null,null,"FORMACIÓ DUAL PER A LA MILLORA DE L'OCUPABILITAT, LA QUALIFICACIÓ I LA INSERCIÓ PROFESSIONAL DELS JOVES"]
[null,null,"(Resolució del conseller de Treball, Comerç i Indústria de 15 de desembre de 2016)"]
[]
[null,"NOM DEL CENTRE DE TREBALL",null,null,"CIF/NIF"]
[]
[]
[null,"TITULAR JURÍDIC O DENOMINACIÓ",{"$nulls":3},"PREF.","FAX"]
[]
[]
[{"$nulls":5},"PREF.","TELÈFON"]
[]
[]
[null,"CARRER/PLAÇA/AV.",null,null,"NÚM.","ESC.","PIS","PTA."]
[]
[]
[null,"MUNICIPI",null,null,"CODI POSTAL",null,"PROVÍNCIA"]
[{"$nulls":6},"Illes balears"]
[]
[null,"EXPEDIENT NÚM."]
[]
[]
[]
[{"$nulls":9},{"v":0.25,"d":"25%"}]
[{"$nulls":9},{"v":1,"d":"100%"}]
[null,"El Sr./Sra………………………………………………………, com a representant legal de l'entitat beneficiària, manifesta que totes les dades consignades en aquest document es corresponen amb despeses realitzades efectivament i pagades, que es troben en poder seu i que queden sotmesos a la legislació pressupostària vigent en matèria de subvencions.\n\n\n\n\n\n                                                                                                           [Lloc], dia....... de............ 2018\n                                                                                                           (Signatura)\n\nSegell entitat beneficiària"]
{"$rows_empty":21}
[null,null,"Llinatges i nom del treballador/a","Document d'identitat","Número de mesos que el treballador ha estat contractat i, si escau, part proporcional","Import subvencionable (60 € x alumne x mes)"]
[]
[]
[]
[]
[{"$nulls":5},{"$f":"+ROUND(E60*60,2)","v":0}]
[{"$nulls":5},{"$f":"+ROUND(E61*60,2)","v":0}]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[null,null,"TOTAL",null,{"$f":"+ROUND(SUM(E60:E70),2)","v":0},{"$f":"+SUM(F60:F70)","v":0}]