{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["HASIERA","JARRAIBIDEAK","AURREKONTUA","PARTIDEN ADIBIDEAK"],"not_rendered":{"charts":0,"images":6,"macros":1,"external_links":0,"defined_names":2,"comments":1,"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":"HASIERA","index":0,"n_rows":14,"n_cols":4,"rows_kept":14,"cut":false,"hidden":false,"merged":[[0,0,3,8],[7,3,7,4],[10,3,10,6],[13,3,13,6]]}
["JARDUERAREN AURREKONTUA"]
[]
[]
[]
[]
[]
[]
[null,null,null,"JARRAIBIDEAK"]
[]
[]
[null,null,null,"AURREKONTUA"]
[]
[]
[null,null,null,"PARTIDEN ADIBIDEAK"]

{"sheet":"JARRAIBIDEAK","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[[0,0,1048575,0]]}

{"sheet":"AURREKONTUA","index":2,"n_rows":84,"n_cols":14,"rows_kept":84,"cut":false,"hidden":false,"merged":[[39,4,39,5],[24,4,24,5],[25,4,25,5],[26,4,26,5],[30,4,30,5],[29,4,29,7],[27,4,27,5],[85,4,85,10],[71,4,71,5],[63,4,63,5],[65,4,65,5],[60,4,60,5],[66,4,66,5],[84,4,84,10],[73,4,73,5],[70,4,70,5],[79,4,79,5],[83,4,83,8],[81,4,81,5],[80,4,80,5],[76,4,76,5],[77,4,77,5],[78,4,78,5],[0,8,1,8],[2,8,3,8],[9,5,9,7],[0,5,3,7],[8,5,8,7],[11,4,11,7],[17,4,17,5],[22,4,22,5],[21,4,21,5],[23,4,23,5],[12,4,12,5],[20,4,20,5],[18,4,18,5],[19,4,19,5],[15,4,15,5],[13,4,13,5],[14,4,14,5],[16,4,16,5],[34,4,34,5],[38,4,38,5],[32,4,32,5],[36,4,36,5],[31,4,31,5],[35,4,35,5],[33,4,33,5],[37,4,37,5],[69,4,69,5],[49,4,49,5],[67,4,67,5],[68,4,68,5],[58,4,58,5],[57,4,57,5],[53,4,53,5],[56,4,56,5],[54,4,54,5],[59,4,59,5],[62,4,62,5],[55,4,55,5],[61,4,61,5],[52,4,52,5],[50,4,50,5],[42,4,42,5],[47,4,47,5],[51,4,51,5],[46,4,46,5],[40,4,40,5],[41,4,41,5],[45,4,45,5],[44,4,44,5],[48,4,48,5],[43,4,43,5]]}
[null,null,null,null,null,"JARDUERAREN AURREKONTUA",null,null," KLIKATU ERRENKADA TXERTATZEKO: ",null,null,"DIRULAGUNTZA LERROAK","BIDAIA ETA DIETAK ","ZEHARKAKO GASTUAK"]
[null,null,null,null,null,null,null,null,null,null,null,"1) Esku-hartze sozialeko jarduerak pertsona, familia, talde eta komunitateekin.",0.05,0.1]
[null,null,null,null,null,null,null,null,"KLAKATU ERRENKAZA EZABATZEKO:",null,null,"2) Esku-hartze sozialean ekintza boluntarioa eta parte-hartze asoziatiboa indartzeko jarduerak.",0.1,0.15]
[null,null,null,null,null,null,null,null,null,null,null,"3) Esku-hartze sozialerako jakintza kudeatzeko jarduerak",0.1,0.1]
[]
[]
[]
[]
[null,null,null,null,"ERAKUNDEA: "]
[null,null,null,null,"JARDUERA:"]
[]
[]
["<PARTIDA>INGRESOS</PARTIDA><NoSuprimir><NoInsertar>",null,{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A13)),ISERROR(FIND(\"<PARTIDA>\",A13))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E13,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E13 &\"</CODIGO SUB_CONCEPTO>\"))","v":"<CODIGO CONCEPTO>1</CODIGO CONCEPTO>"},null,"JARDUERAREN DIRU-SARRERAK",null,"ZENBATEKOA","PORTZENTAILA"]
["<Fin_Sub_Sub_Conceptos><Sub_Concepto>Aportación de la entidad solicitante</Sub_Concepto><NoSuprimir><NoInsertar>",null,{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A14)),ISERROR(FIND(\"<PARTIDA>\",A14))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E14,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E14 &\"</CODIGO SUB_CONCEPTO>\"))","v":"<CODIGO SUB_CONCEPTO>1</CODIGO SUB_CONCEPTO>"},null,"Erakuntze eskatzailearen ekarpena",null,{"$f":"SUM(G15:G15)","v":0},{"$f":"IF(G$28,G14/G$28,0)","v":0}]
["<Sub_Sub_Concepto><NoSuprimir><NoInsertar>","<Sub_Concepto>Aportación de la entidad solicitante</Sub_Concepto>",{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A15)),ISERROR(FIND(\"<PARTIDA>\",A15))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E15,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E15 &\"</CODIGO SUB_CONCEPTO>\"))","v":""},null,"Erakuntze eskatzailearen ekarpena",null,null,0]
["<Fin_Sub_Sub_Conceptos><Sub_Concepto>Subvenciones</Sub_Concepto><NoSuprimir><NoInsertar>",null,{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A16)),ISERROR(FIND(\"<PARTIDA>\",A16))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E16,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E16 &\"</CODIGO SUB_CONCEPTO>\"))","v":"<CODIGO SUB_CONCEPTO>3</CODIGO SUB_CONCEPTO>"},null,"Dirulaguntzak  (zehaztu jarraian) EZ SARTU ESKATUTAKOA\nbeste dirulaguntza batzuk (eskatutatkoak eta ezpenaren zain zaudetenak)",null,{"$f":"SUM(G17:G19)","v":0},0]
["<Sub_Sub_Concepto><NoSuprimir>","<Sub_Concepto>Subvenciones</Sub_Concepto>",{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A17)),ISERROR(FIND(\"<PARTIDA>\",A17))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E17,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E17 &\"</CODIGO SUB_CONCEPTO>\"))","v":""},null,null,null,null,0]
["<Sub_Sub_Concepto>","<Sub_Concepto>Subvenciones</Sub_Concepto>",{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A18)),ISERROR(FIND(\"<PARTIDA>\",A18))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E18,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E18 &\"</CODIGO SUB_CONCEPTO>\"))","v":""},null,null,null,null,0]
["<Sub_Sub_Concepto>","<Sub_Concepto>Subvenciones</Sub_Concepto>",{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A19)),ISERROR(FIND(\"<PARTIDA>\",A19))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E19,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E19 &\"</CODIGO SUB_CONCEPTO>\"))","v":""},null,null,null,null,0]
["<Fin_Sub_Sub_Conceptos><Sub_Concepto>Otros Ingresos</Sub_Concepto><NoSuprimir><NoInsertar>",null,{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A20)),ISERROR(FIND(\"<PARTIDA>\",A20))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E20,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E20 &\"</CODIGO SUB_CONCEPTO>\"))","v":"<CODIGO SUB_CONCEPTO>8</CODIGO SUB_CONCEPTO>"},null,"Bestekako dirusarrerak (zehaztu jarraian)","Otros ingresos (detallar a continuación)",{"$f":"SUM(G21:G23)","v":0},0]
["<Sub_Sub_Concepto><NoSuprimir>","<Sub_Concepto>Otros Ingresos</Sub_Concepto>",{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A21)),ISERROR(FIND(\"<PARTIDA>\",A21))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E21,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E21 &\"</CODIGO SUB_CONCEPTO>\"))","v":""},null,null,null,null,0]
["<Sub_Sub_Concepto>","<Sub_Concepto>Otros Ingresos</Sub_Concepto>",{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A22)),ISERROR(FIND(\"<PARTIDA>\",A22))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E22,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E22 &\"</CODIGO SUB_CONCEPTO>\"))","v":""},null,null,null,null,0]
["<Sub_Sub_Concepto>","<Sub_Concepto>Otros Ingresos</Sub_Concepto>",{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A23)),ISERROR(FIND(\"<PARTIDA>\",A23))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E23,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E23 &\"</CODIGO SUB_CONCEPTO>\"))","v":""},null,null,null,null,0]
[{"$f":"\"<Fin_Sub_Sub_Conceptos><Sub_Concepto>\" &E24 &\"</Sub_Concepto><NoSuprimir>\"","v":"<Fin_Sub_Sub_Conceptos><Sub_Concepto></Sub_Concepto><NoSuprimir>"},null,{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A24)),ISERROR(FIND(\"<PARTIDA>\",A24))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E24,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E24 &\"</CODIGO SUB_CONCEPTO>\"))","v":"<CODIGO SUB_CONCEPTO></CODIGO SUB_CONCEPTO>"},null,null,null,{"$f":"SUM(G25:G27)","v":0},0]
["<Sub_Sub_Concepto><NoSuprimir>",{"$f":"\"<Sub_Concepto>\" &E24 &\"</Sub_Concepto>\"","v":"<Sub_Concepto></Sub_Concepto>"},{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A25)),ISERROR(FIND(\"<PARTIDA>\",A25))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E25,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E25 &\"</CODIGO SUB_CONCEPTO>\"))","v":""},null,null,null,null,0]
["<Sub_Sub_Concepto>",{"$f":"\"<Sub_Concepto>\" &E24 &\"</Sub_Concepto>\"","v":"<Sub_Concepto></Sub_Concepto>"},{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A26)),ISERROR(FIND(\"<PARTIDA>\",A26))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E26,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E26 &\"</CODIGO SUB_CONCEPTO>\"))","v":""},null,null,null,null,0]
["<Sub_Sub_Concepto>",{"$f":"\"<Sub_Concepto>\" &E24 &\"</Sub_Concepto>\"","v":"<Sub_Concepto></Sub_Concepto>"},{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A27)),ISERROR(FIND(\"<PARTIDA>\",A27))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E27,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E27 &\"</CODIGO SUB_CONCEPTO>\"))","v":""},null,null,null,null,0]
["<Fin_Sub_Sub_Conceptos>",null,{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A28)),ISERROR(FIND(\"<PARTIDA>\",A28))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E28,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E28 &\"</CODIGO SUB_CONCEPTO>\"))","v":""},null,"DIRU-SARRERA GUZTIAK",null,{"$f":"SUMIF(A13:A28,\"*<Sub_Concepto>*\",G13:G28)","v":0},1]
[null,null,{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A29)),ISERROR(FIND(\"<PARTIDA>\",A29))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E29,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E29 &\"</CODIGO SUB_CONCEPTO>\"))","v":""}]
[null,"<CODIGO SUB_CONCEPTO>Codigo_Sub_Concepto3</CODIGO SUB_CONCEPTO>",{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A30)),ISERROR(FIND(\"<PARTIDA>\",A30))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E30,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E30 &\"</CODIGO SUB_CONCEPTO>\"))","v":""}]
["<PARTIDA>GASTOS DIRECTOS</PARTIDA><NoSuprimir><NoInsertar>",null,{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A31)),ISERROR(FIND(\"<PARTIDA>\",A31))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E31,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E31 &\"</CODIGO SUB_CONCEPTO>\"))","v":"<CODIGO CONCEPTO>2</CODIGO CONCEPTO>"},null,"JARDUERAREN ZUZENEKO GASTUAK",null,"ZENBATEKOA","PORTZENTAILA"]
["<Sub_Concepto>Personal</Sub_Concepto><NoSuprimir><NoInsertar>",null,{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A32)),ISERROR(FIND(\"<PARTIDA>\",A32))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E32,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E32 &\"</CODIGO SUB_CONCEPTO>\"))","v":"<CODIGO SUB_CONCEPTO>4</CODIGO SUB_CONCEPTO>"},null,"Langileak (nominal eta gizarte segurantzako gastuak)",null,{"$f":"SUM(G33:G35)","v":0},{"$f":"IF(G$64,G32/G$64,0)","v":0}]
["<Sub_Sub_Concepto><NoSuprimir>","<Sub_Concepto>Personal</Sub_Concepto>",{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A33)),ISERROR(FIND(\"<PARTIDA>\",A33))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E33,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E33 &\"</CODIGO SUB_CONCEPTO>\"))","v":""},null,null,null,null,0]
["<Sub_Sub_Concepto>","<Sub_Concepto>Personal</Sub_Concepto>",{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A34)),ISERROR(FIND(\"<PARTIDA>\",A34))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E34,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E34 &\"</CODIGO SUB_CONCEPTO>\"))","v":""},null,null,null,null,{"$f":"IF(G$64,G34/G$64,0)","v":0}]
["<Sub_Sub_Concepto>","<Sub_Concepto>Personal</Sub_Concepto>",{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A35)),ISERROR(FIND(\"<PARTIDA>\",A35))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E35,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E35 &\"</CODIGO SUB_CONCEPTO>\"))","v":""},null,null,null,null,0]
["<Fin_Sub_Sub_Conceptos><Sub_Concepto>Servicios de profesionales independientes</Sub_Concepto><NoSuprimir><NoInsertar>",null,{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A36)),ISERROR(FIND(\"<PARTIDA>\",A36))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E36,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E36 &\"</CODIGO SUB_CONCEPTO>\"))","v":"<CODIGO SUB_CONCEPTO>2</CODIGO SUB_CONCEPTO>"},null,"Profesional independienteen zerbitzuak",null,{"$f":"SUM(G37:G40)","v":0},0]
["<Sub_Sub_Concepto><NoSuprimir>","<Sub_Concepto>Servicios de profesionales independientes</Sub_Concepto>",{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A37)),ISERROR(FIND(\"<PARTIDA>\",A37))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E37,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E37 &\"</CODIGO SUB_CONCEPTO>\"))","v":""},null,null,null,null,0]
["<Sub_Sub_Concepto>","<Sub_Concepto>Servicios de profesionales independientes</Sub_Concepto>",{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A38)),ISERROR(FIND(\"<PARTIDA>\",A38))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E38,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E38 &\"</CODIGO SUB_CONCEPTO>\"))","v":""},null,null,null,null,{"$f":"IF(G$64,G38/G$64,0)","v":0}]
["<Sub_Sub_Concepto>","<Sub_Concepto>Servicios de profesionales independientes</Sub_Concepto>",{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A39)),ISERROR(FIND(\"<PARTIDA>\",A39))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E39,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E39 &\"</CODIGO SUB_CONCEPTO>\"))","v":""},null,null,null,null,0]
["<Sub_Sub_Concepto>","<Sub_Concepto>Servicios de profesionales independientes</Sub_Concepto>",{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A40)),ISERROR(FIND(\"<PARTIDA>\",A40))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E40,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E40 &\"</CODIGO SUB_CONCEPTO>\"))","v":""},null,"",null,null,{"$f":"IF(G$64,G40/G$64,0)","v":0}]
["<Fin_Sub_Sub_Conceptos><Sub_Concepto>Materiales</Sub_Concepto><NoSuprimir><NoInsertar>",null,{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A41)),ISERROR(FIND(\"<PARTIDA>\",A41))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E41,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E41 &\"</CODIGO SUB_CONCEPTO>\"))","v":"<CODIGO SUB_CONCEPTO>5</CODIGO SUB_CONCEPTO>"},null,"Materialak",null,{"$f":"SUM(G42:G44)","v":0},0]
["<Sub_Sub_Concepto><NoSuprimir>","<Sub_Concepto>Materiales</Sub_Concepto>",{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A42)),ISERROR(FIND(\"<PARTIDA>\",A42))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E42,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E42 &\"</CODIGO SUB_CONCEPTO>\"))","v":""},null,null,null,null,0]
["<Sub_Sub_Concepto>","<Sub_Concepto>Materiales</Sub_Concepto>",{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A43)),ISERROR(FIND(\"<PARTIDA>\",A43))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E43,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E43 &\"</CODIGO SUB_CONCEPTO>\"))","v":""},null,null,null,null,{"$f":"IF(G$64,G43/G$64,0)","v":0}]
["<Sub_Sub_Concepto>","<Sub_Concepto>Materiales</Sub_Concepto>",{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A44)),ISERROR(FIND(\"<PARTIDA>\",A44))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E44,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E44 &\"</CODIGO SUB_CONCEPTO>\"))","v":""},null,null,null,null,0]
["<Fin_Sub_Sub_Conceptos><Sub_Concepto>Alquileres y arrendamientos</Sub_Concepto><NoSuprimir><NoInsertar>",null,{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A45)),ISERROR(FIND(\"<PARTIDA>\",A45))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E45,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E45 &\"</CODIGO SUB_CONCEPTO>\"))","v":"<CODIGO SUB_CONCEPTO>10</CODIGO SUB_CONCEPTO>"},null,"Alokairu eta errentamenduak",null,{"$f":"SUM(G46:G49)","v":0},0]
["<Sub_Sub_Concepto><NoSuprimir>","<Sub_Concepto>Alquileres y arrendamientos</Sub_Concepto>",{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A46)),ISERROR(FIND(\"<PARTIDA>\",A46))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E46,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E46 &\"</CODIGO SUB_CONCEPTO>\"))","v":""},null,null,null,null,0]
["<Sub_Sub_Concepto><NoSuprimir>","<Sub_Concepto>Alquileres y arrendamientos</Sub_Concepto>",{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A47)),ISERROR(FIND(\"<PARTIDA>\",A47))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E47,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E47 &\"</CODIGO SUB_CONCEPTO>\"))","v":""},null,null,null,null,0]
["<Sub_Sub_Concepto>","<Sub_Concepto>Alquileres y arrendamientos</Sub_Concepto>",{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A48)),ISERROR(FIND(\"<PARTIDA>\",A48))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E48,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E48 &\"</CODIGO SUB_CONCEPTO>\"))","v":""},null,null,null,null,{"$f":"IF(G$64,G48/G$64,0)","v":0}]
["<Sub_Sub_Concepto>","<Sub_Concepto>Alquileres y arrendamientos</Sub_Concepto>",{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A49)),ISERROR(FIND(\"<PARTIDA>\",A49))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E49,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E49 &\"</CODIGO SUB_CONCEPTO>\"))","v":""},null,null,null,null,0]
["<Fin_Sub_Sub_Conceptos><Sub_Concepto>Publicaciones y actividades de comunicación</Sub_Concepto><NoSuprimir><NoInsertar>",null,{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A50)),ISERROR(FIND(\"<PARTIDA>\",A50))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E50,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E50 &\"</CODIGO SUB_CONCEPTO>\"))","v":"<CODIGO SUB_CONCEPTO>7</CODIGO SUB_CONCEPTO>"},null,"Argitalpenak eta komunikazio-jarduerak",null,{"$f":"SUM(G51:G53)","v":0},0]
["<Sub_Sub_Concepto><NoSuprimir>","<Sub_Concepto>Publicaciones y actividades de comunicación</Sub_Concepto>",{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A51)),ISERROR(FIND(\"<PARTIDA>\",A51))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E51,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E51 &\"</CODIGO SUB_CONCEPTO>\"))","v":""},null,null,null,null,0]
["<Sub_Sub_Concepto><NoSuprimir>","<Sub_Concepto>Publicaciones y actividades de comunicación</Sub_Concepto>",{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A52)),ISERROR(FIND(\"<PARTIDA>\",A52))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E52,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E52 &\"</CODIGO SUB_CONCEPTO>\"))","v":""},null,null,null,null,{"$f":"IF(G$64,G52/G$64,0)","v":0}]
["<Sub_Sub_Concepto><NoSuprimir>","<Sub_Concepto>Publicaciones y actividades de comunicación</Sub_Concepto>",{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A53)),ISERROR(FIND(\"<PARTIDA>\",A53))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E53,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E53 &\"</CODIGO SUB_CONCEPTO>\"))","v":""},null,null,null,null,0]
["<Fin_Sub_Sub_Conceptos><Sub_Concepto>Viajes y dietas</Sub_Concepto><NoSuprimir><NoInsertar>",null,{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A54)),ISERROR(FIND(\"<PARTIDA>\",A54))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E54,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E54 &\"</CODIGO SUB_CONCEPTO>\"))","v":"<CODIGO SUB_CONCEPTO>11</CODIGO SUB_CONCEPTO>"},null,"Bidaia eta dietak",null,{"$f":"SUM(G55:G57)","v":0},0]
["<Sub_Sub_Concepto><NoSuprimir>","<Sub_Concepto>Viajes y dietas</Sub_Concepto>",{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A55)),ISERROR(FIND(\"<PARTIDA>\",A55))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E55,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E55 &\"</CODIGO SUB_CONCEPTO>\"))","v":""},null,null,null,null,0]
["<Sub_Sub_Concepto><NoSuprimir>","<Sub_Concepto>Viajes y dietas</Sub_Concepto>",{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A56)),ISERROR(FIND(\"<PARTIDA>\",A56))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E56,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E56 &\"</CODIGO SUB_CONCEPTO>\"))","v":""},null,null,null,null,{"$f":"IF(G$64,G56/G$64,0)","v":0}]
["<Sub_Sub_Concepto><NoSuprimir>","<Sub_Concepto>Viajes y dietas</Sub_Concepto>",{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A57)),ISERROR(FIND(\"<PARTIDA>\",A57))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E57,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E57 &\"</CODIGO SUB_CONCEPTO>\"))","v":""},null,null,null,null,0]
["<Fin_Sub_Sub_Conceptos><Sub_Concepto>Otros gastos</Sub_Concepto><NoSuprimir><NoInsertar>",null,{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A58)),ISERROR(FIND(\"<PARTIDA>\",A58))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E58,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E58 &\"</CODIGO SUB_CONCEPTO>\"))","v":"<CODIGO SUB_CONCEPTO>9</CODIGO SUB_CONCEPTO>"},null,"Beste gastu zuzen batzuk (zehaztu errenkadak sartuta)",null,{"$f":"SUM(G59:G63)","v":0},0]
["<Sub_Sub_Concepto><NoSuprimir>","<Sub_Concepto>Otros gastos</Sub_Concepto>",{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A59)),ISERROR(FIND(\"<PARTIDA>\",A59))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E59,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E59 &\"</CODIGO SUB_CONCEPTO>\"))","v":""},null,null,null,null,0]
["<Sub_Sub_Concepto>","<Sub_Concepto>Otros gastos</Sub_Concepto>",{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A60)),ISERROR(FIND(\"<PARTIDA>\",A60))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E60,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E60 &\"</CODIGO SUB_CONCEPTO>\"))","v":""},null,"",null,null,0]
["<Sub_Sub_Concepto>","<Sub_Concepto>Otros gastos</Sub_Concepto>",{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A61)),ISERROR(FIND(\"<PARTIDA>\",A61))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E61,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E61 &\"</CODIGO SUB_CONCEPTO>\"))","v":""},null,"",null,null,0]
["<Sub_Sub_Concepto>","<Sub_Concepto>Otros gastos</Sub_Concepto>",{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A62)),ISERROR(FIND(\"<PARTIDA>\",A62))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E62,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E62 &\"</CODIGO SUB_CONCEPTO>\"))","v":""},null,"",null,null,{"$f":"IF(G$64,G62/G$64,0)","v":0}]
["<Sub_Sub_Concepto>","<Sub_Concepto>Otros gastos</Sub_Concepto>",{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A63)),ISERROR(FIND(\"<PARTIDA>\",A63))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E63,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E63 &\"</CODIGO SUB_CONCEPTO>\"))","v":""},null,"",null,null,0]
["<Fin_Sub_Sub_Conceptos><NoSuprimir><NoInsertar>",null,{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A64)),ISERROR(FIND(\"<PARTIDA>\",A64))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E64,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E64 &\"</CODIGO SUB_CONCEPTO>\"))","v":""},null,"ZUZENEKO GASTU GUZTIAK",null,{"$f":"SUMIF(A32:A64,\"*<Sub_Concepto>*\",G32:G64)","v":0},1]
[null,null,{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A65)),ISERROR(FIND(\"<PARTIDA>\",A65))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E65,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E65 &\"</CODIGO SUB_CONCEPTO>\"))","v":""}]
["<PARTIDA>GASTOS INDIRECTOS</PARTIDA><NoSuprimir><NoInsertar>",null,{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A66)),ISERROR(FIND(\"<PARTIDA>\",A66))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E66,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E66 &\"</CODIGO SUB_CONCEPTO>\"))","v":"<CODIGO CONCEPTO>3</CODIGO CONCEPTO>"},null,"ZEHARKAKO GASTUAK (zehaztu)",null,"ZENBATEKOA","PORTZENTAILA"]
[{"$f":"\"<Fin_Sub_Sub_Conceptos><Sub_Concepto>\" & E67 & \"</Sub_Concepto><NoSuprimir>\"","v":"<Fin_Sub_Sub_Conceptos><Sub_Concepto></Sub_Concepto><NoSuprimir>"},null,{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A67)),ISERROR(FIND(\"<PARTIDA>\",A67))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E67,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E67 &\"</CODIGO SUB_CONCEPTO>\"))","v":"<CODIGO SUB_CONCEPTO></CODIGO SUB_CONCEPTO>"},null,null,null,null,{"$f":"IF(G$72,G67/G$72,0)","v":0}]
["<Fin_Sub_Sub_Conceptos><Sub_Concepto></Sub_Concepto><NoSuprimir>",null,{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A68)),ISERROR(FIND(\"<PARTIDA>\",A68))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E68,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E68 &\"</CODIGO SUB_CONCEPTO>\"))","v":"<CODIGO SUB_CONCEPTO></CODIGO SUB_CONCEPTO>"},null,null,null,null,{"$f":"IF(G$72,G68/G$72,0)","v":0}]
["<Fin_Sub_Sub_Conceptos><Sub_Concepto></Sub_Concepto><NoSuprimir>",null,{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A69)),ISERROR(FIND(\"<PARTIDA>\",A69))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E69,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E69 &\"</CODIGO SUB_CONCEPTO>\"))","v":"<CODIGO SUB_CONCEPTO></CODIGO SUB_CONCEPTO>"},null,null,null,null,{"$f":"IF(G$72,G69/G$72,0)","v":0}]
[{"$f":"\"<Fin_Sub_Sub_Conceptos><Sub_Concepto>\" &D70 & \"</Sub_Concepto>\"","v":"<Fin_Sub_Sub_Conceptos><Sub_Concepto></Sub_Concepto>"},null,{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A70)),ISERROR(FIND(\"<PARTIDA>\",A70))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E70,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E70 &\"</CODIGO SUB_CONCEPTO>\"))","v":"<CODIGO SUB_CONCEPTO></CODIGO SUB_CONCEPTO>"},null,null,null,null,{"$f":"IF(G$72,G70/G$72,0)","v":0}]
[{"$f":"\"<Fin_Sub_Sub_Conceptos><Sub_Concepto>\" &D71 & \"</Sub_Concepto>\"","v":"<Fin_Sub_Sub_Conceptos><Sub_Concepto></Sub_Concepto>"},null,{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A71)),ISERROR(FIND(\"<PARTIDA>\",A71))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E71,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\"&\"</CODIGO SUB_CONCEPTO>\"))","v":"<CODIGO SUB_CONCEPTO></CODIGO SUB_CONCEPTO>"},null,null,null,null,{"$f":"IF(G$72,G71/G$72,0)","v":0}]
["<Fin_Sub_Sub_Conceptos><NoSuprimir><NoInsertar>",null,{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A72)),ISERROR(FIND(\"<PARTIDA>\",A72))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E72,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E72 &\"</CODIGO SUB_CONCEPTO>\"))","v":""},null,"ZEHARKAKO GASTU GUZTIAK",null,{"$f":"SUMIF(A67:A72,\"*<Sub_Concepto>*\",G67:G72)","v":0},1]
[null,null,{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A73)),ISERROR(FIND(\"<PARTIDA>\",A73))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E73,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E73 &\"</CODIGO SUB_CONCEPTO>\"))","v":""}]
["<NoSuprimir><NoInsertar>",null,{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A74)),ISERROR(FIND(\"<PARTIDA>\",A74))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E74,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E74 &\"</CODIGO SUB_CONCEPTO>\"))","v":""},null,"GASTU GUZTIAK",null,{"$f":"(G64+G72)","v":0}]
["<NoSuprimir><NoInsertar>",null,{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A75)),ISERROR(FIND(\"<PARTIDA>\",A75))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E75,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E75 &\"</CODIGO SUB_CONCEPTO>\"))","v":""}]
["<NoSuprimir><NoInsertar>",null,{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A76)),ISERROR(FIND(\"<PARTIDA>\",A76))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E76,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E76 &\"</CODIGO SUB_CONCEPTO>\"))","v":""}]
["<NoSuprimir><NoInsertar>",null,{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A77)),ISERROR(FIND(\"<PARTIDA>\",A77))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E77,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E77 &\"</CODIGO SUB_CONCEPTO>\"))","v":""},null,"DIRU-SARRERA GUZTIAK",null,{"$f":"G28","v":0}]
["<NoSuprimir><NoInsertar>",null,{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A78)),ISERROR(FIND(\"<PARTIDA>\",A78))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E78,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E78 &\"</CODIGO SUB_CONCEPTO>\"))","v":""},null,"GASTU GUZTIAK",null,{"$f":"G74","v":0}]
["<NoSuprimir><NoInsertar>",null,{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A79)),ISERROR(FIND(\"<PARTIDA>\",A79))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E79,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E79 &\"</CODIGO SUB_CONCEPTO>\"))","v":""},null,"       - ZUZENEKO GASTU GUZTIAK",null,{"$f":"G64","v":0}]
["<NoSuprimir><NoInsertar>",null,{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A80)),ISERROR(FIND(\"<PARTIDA>\",A80))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E80,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E80 &\"</CODIGO SUB_CONCEPTO>\"))","v":""},null,"       - ZEHARKAKO GASTU GUZTIAK",null,{"$f":"G72","v":0}]
["<NoSuprimir><NoInsertar>",null,{"$f":"IF(AND(ISERROR(FIND(\"<Sub_Concepto>\",A81)),ISERROR(FIND(\"<PARTIDA>\",A81))),\"\",IFERROR(OFFSET('PARTIDEN ADIBIDEAK'!$A$1,MATCH(AURREKONTUA!$E81,'PARTIDEN ADIBIDEAK'!D:D,0)-1,0),\"<CODIGO SUB_CONCEPTO>\" &E81 &\"</CODIGO SUB_CONCEPTO>\"))","v":""},null,"DIRU-SARREREN ETA GASTUEN ALDEA",null,{"$f":"G77-G78","v":0}]
["<NoSuprimir><NoInsertar>"]
[]
["<NoSuprimir><NoInsertar>",null,null,null,"Eredu hau, bete ondoren, eskatu behar duzun diru-laguntzaren eskabide elektronikoan erantsitako dokumentu gisa aurkeztu behar da."]

{"sheet":"PARTIDEN ADIBIDEAK","index":3,"n_rows":94,"n_cols":13,"rows_kept":94,"cut":false,"hidden":false,"merged":[[92,3,92,4],[93,3,93,4],[94,3,94,4],[96,3,96,7],[84,3,84,4],[86,3,86,4],[89,3,89,4],[90,3,90,4],[91,3,91,4],[79,3,79,4],[80,3,80,4],[81,3,81,4],[82,3,82,4],[83,3,83,4],[76,3,76,4],[77,3,77,4],[78,3,78,4],[53,3,53,4],[54,3,54,4],[55,3,55,4],[74,3,74,4],[61,3,61,4],[62,3,62,4],[63,3,63,4],[65,3,65,4],[66,3,66,4],[67,3,67,4],[69,3,69,4],[73,3,73,4],[60,3,60,4],[22,3,22,4],[23,3,23,4],[56,3,56,4],[32,3,32,4],[34,3,34,4],[35,3,35,4],[37,3,37,4],[38,3,38,4],[40,3,40,4],[41,3,41,4],[44,3,44,4],[45,3,45,4],[48,3,48,4],[49,3,49,4],[27,3,27,4],[29,3,29,6],[0,4,3,6],[0,7,1,7],[2,7,3,7],[4,4,4,6],[21,3,21,4],[14,3,14,4],[9,3,9,6],[10,3,10,4],[11,3,11,4],[15,3,15,4],[16,3,16,4],[19,3,19,4],[20,3,20,4],[17,3,17,4],[18,3,18,4],[12,3,12,4],[13,3,13,4],[71,3,71,4],[30,3,30,4],[25,3,25,4],[26,3,26,4],[24,3,24,4],[59,3,59,4],[68,3,68,4],[70,3,70,4],[31,3,31,4],[36,3,36,4],[39,3,39,4],[43,3,43,4],[46,3,46,4],[50,3,50,4],[51,3,51,4],[64,3,64,4],[72,3,72,4],[42,3,42,4],[33,3,33,4],[47,3,47,4],[52,3,52,4],[58,3,58,4]]}
[null,null,null,null,"      PARTIDEN BANAKAPENAREN ADIBIDEA\n    JARDUERAREN AURREKONTUA",null,null," KLIKATU ERRENKADA TXERTATZEKO",null,null,"DIRULAGUNTZA LERROAK","BIDAIA ETA DIETAK ","ZEHARKAKO GASTUAK"]
[null,null,null,null,null,null,null,null,null,null,"1) Esku-hartze sozialeko jarduerak pertsona, familia, talde eta komunitateekin.",0.05,0.1]
[null,null,null,null,null,null,null,"KLIKATU ERRENKAZA EZABATZEKO:",null,null,"2) Esku-hartze sozialean ekintza boluntarioa eta parte-hartze asoziatiboa indartzeko jarduerak.",0.1,0.15]
[null,null,null,null,null,null,null,null,null,null,"3) Esku-hartze sozialerako jakintza kudeatzeko jarduerak",0.1,0.1]
[]
[]
[]
[]
[]
[]
["<CODIGO CONCEPTO>1</CODIGO CONCEPTO>",null,null,{"$f":"AURREKONTUA!$E$13","v":"JARDUERAREN DIRU-SARRERAK"},null,{"$f":"AURREKONTUA!$G$13","v":"ZENBATEKOA"},{"$f":"AURREKONTUA!$H$13","v":"PORTZENTAILA"}]
["<CODIGO SUB_CONCEPTO>1</CODIGO SUB_CONCEPTO>",null,null,{"$f":"AURREKONTUA!$E$14","v":"Erakuntze eskatzailearen ekarpena"},null,0,0]
[null,null,null,{"$f":"AURREKONTUA!$E$14","v":"Erakuntze eskatzailearen ekarpena"},null,null,0]
["<CODIGO SUB_CONCEPTO>3</CODIGO SUB_CONCEPTO>",null,null,"Dirulaguntzak  (zehaztu jarraian) EZ SARTU ESKATUTAKOA\nbeste dirulaguntza batzuk (eskatutatkoak eta ezpenaren zain zaudetenak)",null,0,0]
[null,null,null,"X-KO UDALA",null,null,0]
[null,null,null,"Y-GO Udala",null,null,0]
[null,null,null,"X FORU ALDUNDIA",null,null,0]
[null,null,null,"EUSKO JAURLARITZA X SAILA",null,null,0]
[null,null,null,"EUSKO JAURLARITZA Y SAILA",null,null,0]
["<CODIGO SUB_CONCEPTO>8</CODIGO SUB_CONCEPTO>",null,null,{"$f":"AURREKONTUA!$E$20","v":"Bestekako dirusarrerak (zehaztu jarraian)"},null,0,0]
[null,null,null,"DOHAINTZAK",null,null,0]
[null,null,null,"X FUNDAZIOAREN LAGUNTZA",null,null,0]
[null,null,null,"JARDUNALDIAN IZEN EMATEAK",null,null,0]
[{"$f":"\"<CODIGO SUB_CONCEPTO>SC</CODIGO SUB_CONCEPTO>\"","v":"<CODIGO SUB_CONCEPTO>SC</CODIGO SUB_CONCEPTO>"},null,null,"","Otros ingresos (detallar a continuación)",0,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,{"$f":"AURREKONTUA!$E$28","v":"DIRU-SARRERA GUZTIAK"},null,0,1]
[]
[]
["<CODIGO CONCEPTO>2</CODIGO CONCEPTO>",null,null,{"$f":"AURREKONTUA!$E$31","v":"JARDUERAREN ZUZENEKO GASTUAK"},null,{"$f":"$F$11","v":"ZENBATEKOA"},{"$f":"$G$11","v":"PORTZENTAILA"}]
["<CODIGO SUB_CONCEPTO>4</CODIGO SUB_CONCEPTO>",null,null,{"$f":"AURREKONTUA!$E$32","v":"Langileak (nominal eta gizarte segurantzako gastuak)"},null,{"$f":"SUM(F35:F35)","v":0},0]
[null,null,null,"SOLDATAK",null,null,0]
[null,null,null,"ENPRESAK BERE GAIN HARTZEN DITUEN G.S GASTUAK",null,null,0]
[null,null,null,null,null,null,0]
["<CODIGO SUB_CONCEPTO>2</CODIGO SUB_CONCEPTO>",null,null,{"$f":"AURREKONTUA!$E$36","v":"Profesional independienteen zerbitzuak"},null,{"$f":"SUM(F39:F39)","v":0},0]
[null,null,null,"KOORDINAZIOA",null,null,0]
[null,null,null,"HITZLARIAK",null,null,0]
[null,null,null,"SOINU TEKNIKARIA",null,null,0]
[null,null,null,"BIDALKETA ETA BANAKETAK",null,null,0]
[null,null,null,"ITZULPEN LANAK",null,null,0]
[null,null,null,"INFORMATIKA ZERBITZUAK",null,null,0]
[null,null,null,"PROIEKTU ZUZENDARITZA",null,null,0]
[null,null,null,null,null,null,0]
["<CODIGO SUB_CONCEPTO>5</CODIGO SUB_CONCEPTO>",null,null,"Materialak",null,{"$f":"SUM(F46:F46)","v":0},0]
[null,null,null,"MATERIAL DIDAKTIKOA",null,null,0]
[null,null,null,"BULEGO MATERIALA",null,null,0]
[null,null,null,"TAILERRETAKO MATERIALA",null,null,0]
[null,null,null,null,null,null,0]
["<CODIGO SUB_CONCEPTO>10</CODIGO SUB_CONCEPTO>",null,null,{"$f":"AURREKONTUA!$E$45","v":"Alokairu eta errentamenduak"},null,{"$f":"SUM(F51:F51)","v":0},0]
[null,null,null,"BILTZAR JAUREGIKO ARETOAREN ALOKAIRUA",null,null,0]
[null,null,null,"LOKALA ALOKATZEA - PABILOIA",null,null,0]
[null,null,null,"INPRIMAGAILU- FOTOKOPIAGAILUAREN ALOKAIRUA",null,null,0]
[null,null,null,null,null,null,0]
["<CODIGO SUB_CONCEPTO>7</CODIGO SUB_CONCEPTO>",null,null,{"$f":"AURREKONTUA!$E$50","v":"Argitalpenak eta komunikazio-jarduerak"},null,{"$f":"SUM(F60:F60)","v":0},0]
[null,null,null,"PUBLIZITATEA SARE SOZIALETAN",null,null,0]
[null,null,null,"PUBLIZITATEA PRENTSAN",null,null,0]
[null,null,null,"IMPRENTA",null,null,0]
[null,null,null,"TRIPTIKOAK",null,null,0]
[null,null,null,null,null,null,0]
["<CODIGO SUB_CONCEPTO>11</CODIGO SUB_CONCEPTO>",null,null,{"$f":"AURREKONTUA!$E$54","v":"Bidaia eta dietak"},null,{"$f":"SUM(F64:F64)","v":0},0]
[null,null,null,"APARKALEKUA",null,null,0]
[null,null,null,"GASOLINA",null,null,0]
[null,null,null,"DIETAK",null,null,0]
[null,null,null,"GARRAIOA",null,null,0]
[null,null,null,null,null,null,0]
["<CODIGO SUB_CONCEPTO>9</CODIGO SUB_CONCEPTO>",null,null,"Beste gastu zuzen batzuk (zehaztu errenkadak sartuta)",null,0,0]
[null,null,null,"BIDEO-DEIEN PLATAFORMA",null,null,0]
[null,null,null,"JANTZI ETA SEGURTASUN MATERIALAK",null,null,0]
[null,null,null,"ERANTZUKIZUN ZIBILEKO ETA ISTRIPUETAKO ASEGURUAK",null,null,0]
[null,null,null,"TELEFONIA ETA INTERNET",null,null,0]
[null,null,null,"GASTU OROKORRAK (Ura, Electrizitatea, Gasa…)",null,null,0]
[null,null,null,"GARBIKETA GASTUAK (Personala, garbiketa produktuak…)",null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,{"$f":"AURREKONTUA!$E$64","v":"ZUZENEKO GASTU GUZTIAK"},null,0,1]
[]
["<CODIGO CONCEPTO>3</CODIGO CONCEPTO>",null,null,{"$f":"AURREKONTUA!$E$66","v":"ZEHARKAKO GASTUAK (zehaztu)"},null,{"$f":"$F$31","v":"ZENBATEKOA"},{"$f":"$G$31","v":"PORTZENTAILA"}]
["<CODIGO SUB_CONCEPTO></CODIGO SUB_CONCEPTO>",null,null,"ZEHARKA LOTUTAKO LANGILEAK",null,null,0]
["<CODIGO SUB_CONCEPTO></CODIGO SUB_CONCEPTO>",null,null,"ASESORIA",null,null,0]
["<CODIGO SUB_CONCEPTO></CODIGO SUB_CONCEPTO>",null,null,"BULEGOAREN ALOKAIRUA",null,null,0]
["<CODIGO SUB_CONCEPTO></CODIGO SUB_CONCEPTO>",null,null,"HORNIDURAK",null,null,0]
["<CODIGO SUB_CONCEPTO></CODIGO SUB_CONCEPTO>",null,null,"ADMINISTRAZIO MATERIALA",null,null,0]
["<CODIGO SUB_CONCEPTO></CODIGO SUB_CONCEPTO>",null,null,"FINANTZAKETA ZERBITZUEN GASTUAK",null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,{"$f":"AURREKONTUA!$E$72","v":"ZEHARKAKO GASTU GUZTIAK"},null,0,1]
[]
[null,null,null,{"$f":"AURREKONTUA!$E$74","v":"GASTU GUZTIAK"},null,0]
[]
[]
[null,null,null,{"$f":"AURREKONTUA!$E$77","v":"DIRU-SARRERA GUZTIAK"},null,0]
[null,null,null,{"$f":"AURREKONTUA!$E$78","v":"GASTU GUZTIAK"},null,0]
[null,null,null,{"$f":"AURREKONTUA!$E$79","v":"       - ZUZENEKO GASTU GUZTIAK"},null,{"$f":"F75","v":0}]
[null,null,null,{"$f":"AURREKONTUA!$E$80","v":"       - ZEHARKAKO GASTU GUZTIAK"},null,0]
[null,null,null,{"$f":"AURREKONTUA!$E$81","v":"DIRU-SARREREN ETA GASTUEN ALDEA"},null,0]