{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["La Factura Deportiva","Costes","Repartos"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"La Factura Deportiva","index":0,"n_rows":22,"n_cols":5,"rows_kept":22,"cut":false,"hidden":false,"merged":[[2,1,4,7],[20,4,20,7],[21,4,21,7],[19,4,19,7]]}
[]
[]
[null,"SICDE"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Proyecto: ","093/UPB10/12"]
[]
[null,"Directora e investigador principal:","Leonor Gallardo Guerrero"]
[]
[null,"Equipo de investigación:","José Luis Felipe Hernández"]
[null,null,"Jorge García Unanue"]
[null,null,"María Plaza Carmona",null,"Grupo de Investigación en Gestión"]
[null,null,"Javier Sánchez Sánchez",null,"de Organizaciones e Instalaciones"]
[null,null,"Álvaro Fernández Luna",null,"Deportivas"]

{"sheet":"Costes","index":1,"n_rows":20,"n_cols":5,"rows_kept":20,"cut":false,"hidden":true,"merged":[[1,2,1,4]]}
[]
[null,null,"IDENTIFICACIÓN DE COSTES DE LAS INSTALACIONES Y DE COSTES COMUNES A TODO EL SERVICIO DEPORTIVO"]
[]
[null,null,"AGRUPACIÓN DE COSTES","CUANTIA","OBSERVACIONES"]
[null,null,"Mantenimiento, reparación y conservación"]
[null,null,"Limpieza"]
[null,null,"Jardinería"]
[null,null,"Atención al cliente"]
[null,null,"Personal y máterial técnico-deportivo"]
[null,null,"Servicio médico"]
[null,null,"Dirección, organización y coordinación"]
[null,null,"Comunicaciones"]
[null,null,"Agua"]
[null,null,"Luz"]
[null,null,"Gas"]
[null,null,"Combustibles"]
[null,null,"Primas de seguro"]
[null,null,"Costes financieros"]
[null,null,"Amortizaciones (parte anual correspondiente)"]
[null,null,"Otros"]

{"sheet":"Repartos","index":2,"n_rows":12,"n_cols":37,"rows_kept":12,"cut":false,"hidden":true,"merged":[[0,1,0,4],[6,0,6,4],[1,1,3,1],[1,2,3,2],[1,3,3,3],[1,4,3,4],[0,0,3,0],[2,32,3,32],[2,33,3,33],[2,17,3,17],[2,28,3,28],[2,29,3,29],[0,34,4,34],[0,35,4,35],[0,36,4,36],[0,5,0,6],[0,9,0,10],[0,13,0,14],[0,11,0,12],[0,7,0,8],[0,15,0,16],[0,18,0,19],[0,20,0,21],[0,22,0,23],[0,24,0,25],[0,26,0,27],[0,30,0,31],[0,32,0,33]]}
[null,"Datos técnicos",null,null,null,"Man. Rep. Y Con.",null,"Limpieza",null,"Jardineria",null,"Atención al cliente",null,"Personal y Material Tec.Dep.",null,"Servicio Médico",null,"Dir. Org. Y Coord.","Comunicaciones",null,"Agua",null,"Luz",null,"Gas",null,"Combustibles",null,"Primas de seguro","Costes financieros","Amortizaciones",null,"Otros",null,"SUBTOTAL","REPARTO C.G.","TOTAL"]
[null,"m2","Usos","m2   zonas verdes","Horas","Total","A repartir","Total","A repartir","Total","A repartir","Total","A repartir","Total","A repartir","Total","A repartir","Total","Total","A repartir","Total","A repartir","Total","A repartir","Total","A repartir","Total","A repartir","Total","Total","Total","A repartir","Total","A repartir"]
[null,null,null,null,null,{"$f":"IF(ISERROR(Costes!D5), 0,Costes!D5)","v":0},{"$f":"IF(ISERROR(F3-(F10)), 0,F3-(F10))","v":0},{"$f":"IF(ISERROR(Costes!D6), 0,Costes!D6)","v":0},{"$f":"IF(ISERROR(H3-(H10)), 0,H3-(H10))","v":0},{"$f":"IF(ISERROR(Costes!D7), 0,Costes!D7)","v":0},{"$f":"IF(ISERROR(J3-(J10)), 0,J3-(J10))","v":0},{"$f":"IF(ISERROR(Costes!D8), 0,Costes!D8)","v":0},{"$f":"IF(ISERROR(L3-(L10)), 0,L3-(L10))","v":0},{"$f":"IF(ISERROR(Costes!D9), 0,Costes!D9)","v":0},{"$f":"IF(ISERROR(N3-(N10)), 0,N3-(N10))","v":0},{"$f":"IF(ISERROR(Costes!D10), 0,Costes!D10)","v":0},{"$f":"IF(ISERROR(P3-(P10)), 0,P3-(P10))","v":0},{"$f":"IF(ISERROR(Costes!D11), 0,Costes!D11)","v":0},{"$f":"IF(ISERROR(Costes!D12), 0,Costes!D12)","v":0},{"$f":"IF(ISERROR(S3-(S10)), 0,S3-(S10))","v":0},{"$f":"IF(ISERROR(Costes!D13), 0,Costes!D13)","v":0},{"$f":"IF(ISERROR(U3-(U10)), 0,U3-(U10))","v":0},{"$f":"IF(ISERROR(Costes!D14), 0,Costes!D14)","v":0},{"$f":"IF(ISERROR(W3-(W10)), 0,W3-(W10))","v":0},{"$f":"IF(ISERROR(Costes!D15), 0,Costes!D15)","v":0},{"$f":"IF(ISERROR(Y3-(Y10)), 0,Y3-(Y10))","v":0},{"$f":"IF(ISERROR(Costes!D16), 0,Costes!D16)","v":0},{"$f":"IF(ISERROR(AA3-(AA10)), 0,AA3-(AA10))","v":0},{"$f":"IF(ISERROR(Costes!D17), 0,Costes!D17)","v":0},{"$f":"IF(ISERROR(Costes!D18), 0,Costes!D18)","v":0},{"$f":"IF(ISERROR(Costes!D19),0,Costes!D19)","v":0},{"$f":"IF(ISERROR(AE3-(AE10)),0,AE3-(AE10))","v":0},{"$f":"IF(ISERROR(Costes!D20),0,Costes!D20)","v":0},{"$f":"IF(ISERROR(AG3-(AG10)),0,AG3-(AG10))","v":0}]
[null,null,null,null,null,"Costes generales",null,"Costes generales",null,"Costes generales",null,"Costes generales",null,"Costes generales",null,"Costes generales",null,null,"Costes generales",null,"Costes generales",null,"Costes generales",null,"Costes generales",null,"Costes generales",null,null,null,"Costes generales"]
["TOTAL",{"$f":"IF(ISERROR(SUM(#REF!)/2), 0,SUM(#REF!)/2)","v":0},{"$f":"IF(ISERROR(SUM(#REF!)/2), 0,SUM(#REF!)/2)","v":0},{"$f":"IF(ISERROR(SUM(#REF!)/2), 0,SUM(#REF!)/2)","v":0},{"$f":"IF(ISERROR(SUM(#REF!)/2), 0,SUM(#REF!)/2)","v":0},"Manual","Automático","Manual","Automático","Manual","Automático","Manual","Automático","Manual","Automático","Manual","Automático","Manual","Manual","Automático","Manual","Automático","Manual","Automático","Manual","Automático","Manual","Automático","Manual","Manual","Manual","Automático","Manual","Automático"]
["SUBTOTAL",null,null,null,null,{"$f":"IF(ISERROR(SUM(#REF!)), 0,SUM(#REF!))","v":0},{"$f":"IF(ISERROR(SUM(#REF!)), 0,SUM(#REF!))","v":0},{"$f":"IF(ISERROR(SUM(#REF!)), 0,SUM(#REF!))","v":0},{"$f":"IF(ISERROR(SUM(#REF!)), 0,SUM(#REF!))","v":0},{"$f":"IF(ISERROR(SUM(#REF!)), 0,SUM(#REF!))","v":0},{"$f":"IF(ISERROR(SUM(#REF!)), 0,SUM(#REF!))","v":0},{"$f":"IF(ISERROR(SUM(#REF!)), 0,SUM(#REF!))","v":0},{"$f":"IF(ISERROR(SUM(#REF!)), 0,SUM(#REF!))","v":0},{"$f":"IF(ISERROR(SUM(#REF!)), 0,SUM(#REF!))","v":0},{"$f":"IF(ISERROR(SUM(#REF!)), 0,SUM(#REF!))","v":0},{"$f":"IF(ISERROR(SUM(#REF!)), 0,SUM(#REF!))","v":0},{"$f":"IF(ISERROR(SUM(#REF!)), 0,SUM(#REF!))","v":0},{"$f":"IF(ISERROR(SUM(#REF!)), 0,SUM(#REF!))","v":0},{"$f":"IF(ISERROR(SUM(#REF!)), 0,SUM(#REF!))","v":0},{"$f":"IF(ISERROR(SUM(#REF!)), 0,SUM(#REF!))","v":0},{"$f":"IF(ISERROR(SUM(#REF!)), 0,SUM(#REF!))","v":0},{"$f":"IF(ISERROR(SUM(#REF!)), 0,SUM(#REF!))","v":0},{"$f":"IF(ISERROR(SUM(#REF!)), 0,SUM(#REF!))","v":0},{"$f":"IF(ISERROR(SUM(#REF!)), 0,SUM(#REF!))","v":0},{"$f":"IF(ISERROR(SUM(#REF!)), 0,SUM(#REF!))","v":0},{"$f":"IF(ISERROR(SUM(#REF!)), 0,SUM(#REF!))","v":0},{"$f":"IF(ISERROR(SUM(#REF!,)), 0,SUM(#REF!,))","v":0},{"$f":"IF(ISERROR(SUM(#REF!,)), 0,SUM(#REF!,))","v":0},{"$f":"IF(ISERROR(SUM(#REF!,)), 0,SUM(#REF!,))","v":0},{"$f":"IF(ISERROR(SUM(#REF!,)), 0,SUM(#REF!,))","v":0},{"$f":"IF(ISERROR(SUM(#REF!,)), 0,SUM(#REF!,))","v":0},{"$f":"IF(ISERROR(SUM(#REF!,)), 0,SUM(#REF!,))","v":0},{"$f":"IF(ISERROR(SUM(#REF!,)), 0,SUM(#REF!,))","v":0},{"$f":"IF(ISERROR(SUM(#REF!,)), 0,SUM(#REF!,))","v":0},{"$f":"IF(ISERROR(SUM(#REF!)), 0,SUM(#REF!))","v":0}]
["Centro directivo y de organización general",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(R3-R6),0,R3-R6)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(AC3-AC6),0,AC3-AC6)","v":0},{"$f":"IF(ISERROR(AD3-AD6),0,AD3-AD6)","v":0},null,null,null,null,{"$f":"IF(ISERROR(SUM(F7:AH7)),0,SUM(F7:AH7))","v":0}]
["TOTAL",null,null,null,null,{"$f":"IF(ISERROR(SUM(F6,F7)),0,SUM(F6,F7))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AI8","v":0}]
[]
[null,null,null,null,null,{"$f":"IF(ISERROR(SUM(F8:G8)),0,SUM(F8:G8))","v":0},null,{"$f":"IF(ISERROR(SUM(H8:I8)),0,SUM(H8:I8))","v":0},null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,null,0,null,null,null,0,null,0]
[]
[null,null,"   "]