{"text_format":"1","workbook":"xlsx","n_sheets":21,"sheets":["Criteris de valoració","Programa i pressupost","Activitat (1)","Activitat (2)","Activitat (3)","Activitat (4)","Activitat (5)","Activitat (6)","Activitat (7)","Activitat (8)","Activitat (9)","Activitat (10)","Activitat (11)","Activitat (12)","Activitat (13)","Activitat (14)","Activitat (15)","Activitat (16)","Activitat (17)","Activitat (18)","Taules"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":41,"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":"Criteris de valoració","index":0,"n_rows":18,"n_cols":3,"rows_kept":18,"cut":false,"hidden":false,"merged":[[6,1,6,8],[13,2,13,8],[16,2,16,8],[18,2,22,8]]}
[]
[]
[null,"Línia 2: Cohesió de la comunitat catalana o projecció de Catalunya a l'exterior"]
[null,"Crieteris de valoració"]
[null,"Dades d'identificació de la comunitat catalana a l'exterior"]
[null,"Nom de l'entitat"]
[]
[]
[null,"Programació d'activitats (màxim 4 punts)"]
[null,null,"L'entitat organitza 5 activitats o més de cohesió o de projecció durant el període subvencionable. (4 punts)"]
[null,null,"L'entitat organitza menys de 5 activitats de cohesió o de projecció durant el període subvencionable. (2 punts)"]
[]
[null,"Difusió i comunicació de les activitats  (2 punts)   "]
[null,null,"Les activitats es difonen a través de la utilització de mitjans que tenen un abast més extens que els membres mateixos de l'entitat"]
[]
[null,"Aportació de les dones o el col.lectiu LGTBIQ + (1 punt)"]
[null,null,"El programa inclou alguna activitat en què es visualitzen les aportacions de les dones o el col·lectiu LGBTIQ+  a la cultura, llengua, societat o història catalana."]
[null,null,"Menciona com a mínim una activitat que ho inclogui:"]

{"sheet":"Programa i pressupost","index":1,"n_rows":60,"n_cols":6,"rows_kept":60,"cut":false,"hidden":false,"merged":[[53,2,53,3],[54,2,54,3],[50,2,50,4],[36,1,36,2],[3,1,3,3],[12,1,12,3],[12,4,12,5],[51,2,51,3],[52,2,52,3]]}
[]
[]
[null,"Línia 2: Cohesió de la comunitat catalana o projecció de Catalunya a l'exterior"]
[null,"Programa i pressupost complet i detallat "]
[null,"Divisa"]
[null,"Moneda local",null,null,"Tipus de canvi aplicat"]
[null,null,null,"1€ =",1]
[]
[]
[null,"Nombre d'activitats "]
[null,"Total d'activitats de la línia 2 ",null,null,{"$f":"SUM(F16:F33)","v":0}]
[]
[null,"Despeses "]
[null,"Resum de les despeses totals previstes per activitat"]
[null,"Activitat","Títol de l'activitat","Import pressupostat\n(moneda local)","Import pressupostat (€)"]
[null,1,{"$f":"IF('Activitat (1)'!$B$5=0,\" \",'Activitat (1)'!$B$5)","v":" "},{"$f":"'Activitat (1)'!$E$45","v":0},{"$f":"'Activitat (1)'!$F$45","v":0},{"$f":"IF(E16>0,1,0)","v":0}]
[null,2,{"$f":"IF('Activitat (2)'!$B$5=0,\" \",'Activitat (2)'!$B$5)","v":" "},{"$f":"'Activitat (2)'!$E$45","v":0},{"$f":"'Activitat (2)'!$F$45","v":0},{"$f":"IF(E17>0,1,0)","v":0}]
[null,3,{"$f":"IF('Activitat (3)'!$B$5=0,\" \",'Activitat (3)'!$B$5)","v":" "},{"$f":"'Activitat (3)'!$E$45","v":0},{"$f":"'Activitat (3)'!$F$45","v":0},0]
[null,4,{"$f":"IF('Activitat (4)'!$B$5=0,\" \",'Activitat (4)'!$B$5)","v":" "},{"$f":"'Activitat (4)'!$E$45","v":0},{"$f":"'Activitat (4)'!$F$45","v":0},0]
[null,5,{"$f":"IF('Activitat (5)'!$B$5=0,\" \",'Activitat (5)'!$B$5)","v":" "},{"$f":"'Activitat (5)'!$E$45","v":0},{"$f":"'Activitat (5)'!$F$45","v":0},0]
[null,6,{"$f":"IF('Activitat (6)'!$B$5=0,\" \",'Activitat (6)'!$B$5)","v":" "},{"$f":"'Activitat (6)'!$E$45","v":0},{"$f":"'Activitat (6)'!$F$45","v":0},{"$f":"IF(E21>0,1,0)","v":0}]
[null,7,{"$f":"IF('Activitat (7)'!$B$5=0,\" \",'Activitat (7)'!$B$5)","v":" "},{"$f":"'Activitat (7)'!$E$45","v":0},{"$f":"'Activitat (7)'!$F$45","v":0},0]
[null,8,{"$f":"IF('Activitat (8)'!$B$5=0,\" \",'Activitat (8)'!$B$5)","v":" "},{"$f":"'Activitat (8)'!$E$45","v":0},{"$f":"'Activitat (8)'!$F$45","v":0},0]
[null,9,{"$f":"IF('Activitat (9)'!$B$5=0,\" \",'Activitat (9)'!$B$5)","v":" "},{"$f":"'Activitat (9)'!$E$45","v":0},{"$f":"'Activitat (9)'!$F$45","v":0},0]
[null,10,{"$f":"IF('Activitat (10)'!$B$5=0,\" \",'Activitat (10)'!$B$5)","v":" "},{"$f":"'Activitat (10)'!$E$45","v":0},{"$f":"'Activitat (10)'!$F$45","v":0},0]
[null,11,{"$f":"IF('Activitat (11)'!$B$5=0,\" \",'Activitat (11)'!$B$5)","v":" "},{"$f":"'Activitat (11)'!$E$45","v":0},{"$f":"'Activitat (11)'!$F$45","v":0},0]
[null,12,{"$f":"IF('Activitat (12)'!$B$5=0,\" \",'Activitat (12)'!$B$5)","v":" "},{"$f":"'Activitat (12)'!$E$45","v":0},{"$f":"'Activitat (12)'!$F$45","v":0},0]
[null,13,{"$f":"IF('Activitat (13)'!$B$5=0,\" \",'Activitat (13)'!$B$5)","v":" "},{"$f":"'Activitat (13)'!$E$45","v":0},{"$f":"'Activitat (13)'!$F$45","v":0},0]
[null,14,{"$f":"IF('Activitat (14)'!$B$5=0,\" \",'Activitat (14)'!$B$5)","v":" "},{"$f":"'Activitat (14)'!$E$45","v":0},{"$f":"'Activitat (14)'!$F$45","v":0},0]
[null,15,{"$f":"IF('Activitat (15)'!$B$5=0,\" \",'Activitat (15)'!$B$5)","v":" "},{"$f":"'Activitat (15)'!$E$45","v":0},{"$f":"'Activitat (15)'!$F$45","v":0},0]
[null,16,{"$f":"IF('Activitat (16)'!$B$5=0,\" \",'Activitat (16)'!$B$5)","v":" "},{"$f":"'Activitat (16)'!$E$45","v":0},{"$f":"'Activitat (16)'!$F$45","v":0},0]
[null,17,{"$f":"IF('Activitat (17)'!$B$5=0,\" \",'Activitat (17)'!$B$5)","v":" "},{"$f":"'Activitat (17)'!$E$45","v":0},{"$f":"'Activitat (17)'!$F$45","v":0},0]
[null,18,{"$f":"IF('Activitat (18)'!$B$5=0,\" \",'Activitat (18)'!$B$5)","v":" "},{"$f":"'Activitat (18)'!$E$45","v":0},{"$f":"'Activitat (18)'!$F$45","v":0},0]
[]
[null,null,"Total despeses previstes",{"$f":"SUM(D16:D33)","v":0},{"$f":"SUM(E16:E33)","v":0}]
[]
[null,"Ingressos "]
[null,"Resum dels ingressos prevists per al conjunt del programa de la línia 2"]
[null,null,"Concepte d'ingrés","Import previst\n(moneda local)","Import previst (€)"]
[null,null,"Subvenció sol·licitada a la Generalitat",null,{"$f":"IFERROR(ROUND(D40/$E$7,2),\"\")","v":0}]
[null,null,"Ingressos propis",null,{"$f":"IFERROR(ROUND(D41/$E$7,2),\"\")","v":0}]
[null,null,"Altres subvencions (especifiqueu-les):"]
[null,null,null,null,{"$f":"IFERROR(ROUND(D43/$E$7,2),\"\")","v":0}]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,{"$f":"IFERROR(ROUND(D47/$E$7,2),\"\")","v":0}]
[null,null,"Totals ingressos previstos ",{"$f":"SUM(D40:D47)","v":0},{"$f":"SUM(E40:E47)","v":0}]
[]
[]
[null,null,"Resum del pressupost de la línia 2"]
[null,null,"Total despeses previstes, en euros",null,{"$f":"E35","v":0}]
[null,null,"Total ingressos previstos, en euros (inclosa la subvenció Generalitat)",null,{"$f":"E48","v":0}]
[null,null,"Subvenció sol·licitada a la Generalitat de Catalunya",null,{"$f":"E40","v":0}]
[null,null,"Necessitat de finançament",null,{"$f":"IFERROR(E54/E52,\"\")","v":""}]
[]
[]
[null,null,"ATENCIÓ: "]
[null,null,"La xifra del Total despeses previstes, en euros, l'has de posar IGUAL a \"Pressupost de Despeses\" del formualri de sol.licitud"]
[null,null,"La xifra de Subvenció sol.licitada a la Generalitat, l'has de posar IGUAL a \"Sol.licitat\" al formulari de solicitud"]

{"sheet":"Activitat (1)","index":2,"n_rows":45,"n_cols":6,"rows_kept":45,"cut":false,"hidden":false,"merged":[[1,1,1,3],[4,1,4,5],[21,4,21,5],[24,1,24,5],[7,1,13,5],[16,4,16,5],[19,1,19,5],[20,4,20,5],[6,1,6,5]]}
[]
[null,"Descripció i pressupost detallat - Activitat"]
[]
[null,"Nom de l'activitat"]
[]
[]
[null,"Descripció concretada de l'activitat: definició, organització, impacte, interès, alineament a Plan Govern o Dpt,... (entre 400 -1.500 caràcters)"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Tipus d'activitat ",null,"Format de l'activat "]
[null,null,"  - Cap -",null,"  - Cap -"]
[]
[null,"Indicació dels mitjans utilitzats per a la difusió de l'activitat"]
[]
[null,"Data inici ","Data finalització ","Lloc de realització ","Nombre d'assistents / Destinataris previstos"]
[]
[]
[null,"Si es realitza en col·laboració amb altres entitats, indiqueu-les a continuació"]
[]
[]
[null,"Pressupost detallat de l'activitat"]
[null,null,null,"Concepte de despesa","Import pressupostat (moneda local)","Import pressupostat (€)"]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E29/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E30/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E31/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E32/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E33/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E34/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E35/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E36/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E37/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E38/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E39/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E40/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E41/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E42/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E43/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E44/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,"Total despeses previstes ",{"$f":"SUM(E29:E44)","v":0},{"$f":"SUM(F29:F44)","v":0}]

{"sheet":"Activitat (2)","index":3,"n_rows":45,"n_cols":6,"rows_kept":45,"cut":false,"hidden":false,"merged":[[6,1,6,5],[21,4,21,5],[24,1,24,5],[4,1,4,5],[7,1,13,5],[16,4,16,5],[19,1,19,5],[20,4,20,5],[1,1,1,3]]}
[]
[null,"Descripció i pressupost detallat - Activitat"]
[]
[null,"Nom de l'activitat"]
[]
[]
[null,"Descripció concretada de l'activitat: definició, organització, impacte, interès, alineament a Plan Govern o Dpt,... (entre 400 -1.500 caràcters)"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Tipus d'activitat ",null,"Format de l'activat "]
[null,null,"  - Cap -",null,"  - Cap -"]
[]
[null,"Indicació dels mitjans utilitzats per a la difusió de l'activitat"]
[]
[null,"Data inici ","Data finalització ","Lloc de realització ","Nombre d'assistents / Destinataris previstos"]
[]
[]
[null,"Si es realitza en col·laboració amb altres entitats, indiqueu-les a continuació"]
[]
[]
[null,"Pressupost detallat de l'activitat"]
[null,null,null,"Concepte de despesa","Import pressupostat (moneda local)","Import pressupostat (€)"]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E29/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E30/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E31/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E32/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E33/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E34/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E35/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E36/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E37/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E38/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E39/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E40/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E41/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E42/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E43/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E44/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,"Total despeses previstes ",{"$f":"SUM(E29:E44)","v":0},{"$f":"SUM(F29:F44)","v":0}]

{"sheet":"Activitat (3)","index":4,"n_rows":45,"n_cols":6,"rows_kept":45,"cut":false,"hidden":false,"merged":[[6,1,6,5],[21,4,21,5],[24,1,24,5],[4,1,4,5],[7,1,13,5],[16,4,16,5],[19,1,19,5],[20,4,20,5],[1,1,1,3]]}
[]
[null,"Descripció i pressupost detallat - Activitat"]
[]
[null,"Nom de l'activitat"]
[]
[]
[null,"Descripció concretada de l'activitat: definició, organització, impacte, interès, alineament a Plan Govern o Dpt,... (entre 400 -1.500 caràcters)"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Tipus d'activitat ",null,"Format de l'activat "]
[null,null,"  - Cap -",null,"  - Cap -"]
[]
[null,"Indicació dels mitjans utilitzats per a la difusió de l'activitat"]
[]
[null,"Data inici ","Data finalització ","Lloc de realització ","Nombre d'assistents / Destinataris previstos"]
[]
[]
[null,"Si es realitza en col·laboració amb altres entitats, indiqueu-les a continuació"]
[]
[]
[null,"Pressupost detallat de l'activitat"]
[null,null,null,"Concepte de despesa","Import pressupostat (moneda local)","Import pressupostat (€)"]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E29/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E30/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E31/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E32/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E33/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E34/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E35/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E36/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E37/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E38/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E39/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E40/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E41/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E42/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E43/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E44/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,"Total despeses previstes ",{"$f":"SUM(E29:E44)","v":0},{"$f":"SUM(F29:F44)","v":0}]

{"sheet":"Activitat (4)","index":5,"n_rows":45,"n_cols":6,"rows_kept":45,"cut":false,"hidden":false,"merged":[[6,1,6,5],[21,4,21,5],[24,1,24,5],[4,1,4,5],[7,1,13,5],[16,4,16,5],[19,1,19,5],[20,4,20,5],[1,1,1,3]]}
[]
[null,"Descripció i pressupost detallat - Activitat"]
[]
[null,"Nom de l'activitat"]
[]
[]
[null,"Descripció concretada de l'activitat: definició, organització, impacte, interès, alineament a Plan Govern o Dpt,... (entre 400 -1.500 caràcters)"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Tipus d'activitat ",null,"Format de l'activat "]
[null,null,"  - Cap -",null,"  - Cap -"]
[]
[null,"Indicació dels mitjans utilitzats per a la difusió de l'activitat"]
[]
[null,"Data inici ","Data finalització ","Lloc de realització ","Nombre d'assistents / Destinataris previstos"]
[]
[]
[null,"Si es realitza en col·laboració amb altres entitats, indiqueu-les a continuació"]
[]
[]
[null,"Pressupost detallat de l'activitat"]
[null,null,null,"Concepte de despesa","Import pressupostat (moneda local)","Import pressupostat (€)"]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E29/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E30/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E31/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E32/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E33/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E34/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E35/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E36/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E37/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E38/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E39/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E40/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E41/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E42/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E43/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E44/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,"Total despeses previstes ",{"$f":"SUM(E29:E44)","v":0},{"$f":"SUM(F29:F44)","v":0}]

{"sheet":"Activitat (5)","index":6,"n_rows":45,"n_cols":6,"rows_kept":45,"cut":false,"hidden":false,"merged":[[21,4,21,5],[24,1,24,5],[1,1,1,3],[4,1,4,5],[7,1,13,5],[16,4,16,5],[19,1,19,5],[20,4,20,5],[6,1,6,5]]}
[]
[null,"Descripció i pressupost detallat - Activitat"]
[]
[null,"Nom de l'activitat"]
[null," "]
[]
[null,"Descripció concretada de l'activitat: definició, organització, impacte, interès, alineament a Plan Govern o Dpt,... (entre 400 -1.500 caràcters)"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Tipus d'activitat ",null,"Format de l'activat "]
[null,null,"  - Cap -",null,"  - Cap -"]
[]
[null,"Indicació dels mitjans utilitzats per a la difusió de l'activitat"]
[]
[null,"Data inici ","Data finalització ","Lloc de realització ","Nombre d'assistents / Destinataris previstos"]
[]
[]
[null,"Si es realitza en col·laboració amb altres entitats, indiqueu-les a continuació"]
[]
[]
[null,"Pressupost detallat de l'activitat"]
[null,null,null,"Concepte de despesa","Import pressupostat (moneda local)","Import pressupostat (€)"]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E29/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E30/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E31/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E32/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E33/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E34/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E35/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E36/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E37/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E38/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E39/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E40/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E41/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E42/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E43/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E44/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,"Total despeses previstes ",{"$f":"SUM(E29:E44)","v":0},{"$f":"SUM(F29:F44)","v":0}]

{"sheet":"Activitat (6)","index":7,"n_rows":45,"n_cols":6,"rows_kept":45,"cut":false,"hidden":false,"merged":[[21,4,21,5],[24,1,24,5],[1,1,1,3],[4,1,4,5],[7,1,13,5],[16,4,16,5],[19,1,19,5],[20,4,20,5],[6,1,6,5]]}
[]
[null,"Descripció i pressupost detallat - Activitat"]
[]
[null,"Nom de l'activitat"]
[null," "]
[]
[null,"Descripció concretada de l'activitat: definició, organització, impacte, interès, alineament a Plan Govern o Dpt,... (entre 400 -1.500 caràcters)"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Tipus d'activitat ",null,"Format de l'activat "]
[null,null,"  - Cap -",null,"  - Cap -"]
[]
[null,"Indicació dels mitjans utilitzats per a la difusió de l'activitat"]
[]
[null,"Data inici ","Data finalització ","Lloc de realització ","Nombre d'assistents / Destinataris previstos"]
[]
[]
[null,"Si es realitza en col·laboració amb altres entitats, indiqueu-les a continuació"]
[]
[]
[null,"Pressupost detallat de l'activitat"]
[null,null,null,"Concepte de despesa","Import pressupostat (moneda local)","Import pressupostat (€)"]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E29/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E30/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E31/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E32/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E33/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E34/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E35/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E36/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E37/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E38/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E39/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E40/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E41/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E42/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E43/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E44/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,"Total despeses previstes ",{"$f":"SUM(E29:E44)","v":0},{"$f":"SUM(F29:F44)","v":0}]

{"sheet":"Activitat (7)","index":8,"n_rows":45,"n_cols":6,"rows_kept":45,"cut":false,"hidden":false,"merged":[[21,4,21,5],[24,1,24,5],[1,1,1,3],[4,1,4,5],[7,1,13,5],[16,4,16,5],[19,1,19,5],[20,4,20,5],[6,1,6,5]]}
[]
[null,"Descripció i pressupost detallat - Activitat"]
[]
[null,"Nom de l'activitat"]
[null," "]
[]
[null,"Descripció concretada de l'activitat: definició, organització, impacte, interès, alineament a Plan Govern o Dpt,... (entre 400 -1.500 caràcters)"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Tipus d'activitat ",null,"Format de l'activat "]
[null,null,"  - Cap -",null,"  - Cap -"]
[]
[null,"Indicació dels mitjans utilitzats per a la difusió de l'activitat"]
[]
[null,"Data inici ","Data finalització ","Lloc de realització ","Nombre d'assistents / Destinataris previstos"]
[]
[]
[null,"Si es realitza en col·laboració amb altres entitats, indiqueu-les a continuació"]
[]
[]
[null,"Pressupost detallat de l'activitat"]
[null,null,null,"Concepte de despesa","Import pressupostat (moneda local)","Import pressupostat (€)"]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E29/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E30/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E31/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E32/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E33/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E34/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E35/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E36/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E37/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E38/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E39/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E40/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E41/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E42/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E43/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E44/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,"Total despeses previstes ",{"$f":"SUM(E29:E44)","v":0},{"$f":"SUM(F29:F44)","v":0}]

{"sheet":"Activitat (8)","index":9,"n_rows":45,"n_cols":6,"rows_kept":45,"cut":false,"hidden":false,"merged":[[21,4,21,5],[24,1,24,5],[1,1,1,3],[4,1,4,5],[7,1,13,5],[16,4,16,5],[19,1,19,5],[20,4,20,5],[6,1,6,5]]}
[]
[null,"Descripció i pressupost detallat - Activitat"]
[]
[null,"Nom de l'activitat"]
[null," "]
[]
[null,"Descripció concretada de l'activitat: definició, organització, impacte, interès, alineament a Plan Govern o Dpt,... (entre 400 -1.500 caràcters)"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Tipus d'activitat ",null,"Format de l'activat "]
[null,null,"  - Cap -",null,"  - Cap -"]
[]
[null,"Indicació dels mitjans utilitzats per a la difusió de l'activitat"]
[]
[null,"Data inici ","Data finalització ","Lloc de realització ","Nombre d'assistents / Destinataris previstos"]
[]
[]
[null,"Si es realitza en col·laboració amb altres entitats, indiqueu-les a continuació"]
[]
[]
[null,"Pressupost detallat de l'activitat"]
[null,null,null,"Concepte de despesa","Import pressupostat (moneda local)","Import pressupostat (€)"]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E29/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E30/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E31/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E32/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E33/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E34/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E35/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E36/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E37/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E38/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E39/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E40/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E41/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E42/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E43/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E44/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,"Total despeses previstes ",{"$f":"SUM(E29:E44)","v":0},{"$f":"SUM(F29:F44)","v":0}]

{"sheet":"Activitat (9)","index":10,"n_rows":45,"n_cols":6,"rows_kept":45,"cut":false,"hidden":false,"merged":[[21,4,21,5],[24,1,24,5],[1,1,1,3],[4,1,4,5],[7,1,13,5],[16,4,16,5],[19,1,19,5],[20,4,20,5],[6,1,6,5]]}
[]
[null,"Descripció i pressupost detallat - Activitat"]
[]
[null,"Nom de l'activitat"]
[null," "]
[]
[null,"Descripció concretada de l'activitat: definició, organització, impacte, interès, alineament a Plan Govern o Dpt,... (entre 400 -1.500 caràcters)"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Tipus d'activitat ",null,"Format de l'activat "]
[null,null,"  - Cap -",null,"  - Cap -"]
[]
[null,"Indicació dels mitjans utilitzats per a la difusió de l'activitat"]
[]
[null,"Data inici ","Data finalització ","Lloc de realització ","Nombre d'assistents / Destinataris previstos"]
[]
[]
[null,"Si es realitza en col·laboració amb altres entitats, indiqueu-les a continuació"]
[]
[]
[null,"Pressupost detallat de l'activitat"]
[null,null,null,"Concepte de despesa","Import pressupostat (moneda local)","Import pressupostat (€)"]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E29/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E30/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E31/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E32/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E33/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E34/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E35/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E36/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E37/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E38/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E39/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E40/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E41/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E42/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E43/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E44/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,"Total despeses previstes ",{"$f":"SUM(E29:E44)","v":0},{"$f":"SUM(F29:F44)","v":0}]

{"sheet":"Activitat (10)","index":11,"n_rows":45,"n_cols":6,"rows_kept":45,"cut":false,"hidden":false,"merged":[[21,4,21,5],[24,1,24,5],[1,1,1,3],[4,1,4,5],[7,1,13,5],[16,4,16,5],[19,1,19,5],[20,4,20,5],[6,1,6,5]]}
[]
[null,"Descripció i pressupost detallat - Activitat"]
[]
[null,"Nom de l'activitat"]
[null," "]
[]
[null,"Descripció concretada de l'activitat: definició, organització, impacte, interès, alineament a Plan Govern o Dpt,... (entre 400 -1.500 caràcters)"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Tipus d'activitat ",null,"Format de l'activat "]
[null,null,"  - Cap -",null,"  - Cap -"]
[]
[null,"Indicació dels mitjans utilitzats per a la difusió de l'activitat"]
[]
[null,"Data inici ","Data finalització ","Lloc de realització ","Nombre d'assistents / Destinataris previstos"]
[]
[]
[null,"Si es realitza en col·laboració amb altres entitats, indiqueu-les a continuació"]
[]
[]
[null,"Pressupost detallat de l'activitat"]
[null,null,null,"Concepte de despesa","Import pressupostat (moneda local)","Import pressupostat (€)"]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E29/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E30/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E31/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E32/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E33/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E34/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E35/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E36/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E37/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E38/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E39/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E40/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E41/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E42/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E43/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E44/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,"Total despeses previstes ",{"$f":"SUM(E29:E44)","v":0},{"$f":"SUM(F29:F44)","v":0}]

{"sheet":"Activitat (11)","index":12,"n_rows":45,"n_cols":6,"rows_kept":45,"cut":false,"hidden":false,"merged":[[21,4,21,5],[24,1,24,5],[1,1,1,3],[4,1,4,5],[7,1,13,5],[16,4,16,5],[19,1,19,5],[20,4,20,5],[6,1,6,5]]}
[]
[null,"Descripció i pressupost detallat - Activitat"]
[]
[null,"Nom de l'activitat"]
[null," "]
[]
[null,"Descripció concretada de l'activitat: definició, organització, impacte, interès, alineament a Plan Govern o Dpt,... (entre 400 -1.500 caràcters)"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Tipus d'activitat ",null,"Format de l'activat "]
[null,null,"  - Cap -",null,"  - Cap -"]
[]
[null,"Indicació dels mitjans utilitzats per a la difusió de l'activitat"]
[]
[null,"Data inici ","Data finalització ","Lloc de realització ","Nombre d'assistents / Destinataris previstos"]
[]
[]
[null,"Si es realitza en col·laboració amb altres entitats, indiqueu-les a continuació"]
[]
[]
[null,"Pressupost detallat de l'activitat"]
[null,null,null,"Concepte de despesa","Import pressupostat (moneda local)","Import pressupostat (€)"]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E29/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E30/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E31/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E32/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E33/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E34/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E35/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E36/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E37/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E38/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E39/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E40/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E41/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E42/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E43/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E44/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,"Total despeses previstes ",{"$f":"SUM(E29:E44)","v":0},{"$f":"SUM(F29:F44)","v":0}]

{"sheet":"Activitat (12)","index":13,"n_rows":45,"n_cols":6,"rows_kept":45,"cut":false,"hidden":false,"merged":[[21,4,21,5],[24,1,24,5],[1,1,1,3],[4,1,4,5],[7,1,13,5],[16,4,16,5],[19,1,19,5],[20,4,20,5],[6,1,6,5]]}
[]
[null,"Descripció i pressupost detallat - Activitat"]
[]
[null,"Nom de l'activitat"]
[null," "]
[]
[null,"Descripció concretada de l'activitat: definició, organització, impacte, interès, alineament a Plan Govern o Dpt,... (entre 400 -1.500 caràcters)"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Tipus d'activitat ",null,"Format de l'activat "]
[null,null,"  - Cap -",null,"  - Cap -"]
[]
[null,"Indicació dels mitjans utilitzats per a la difusió de l'activitat"]
[]
[null,"Data inici ","Data finalització ","Lloc de realització ","Nombre d'assistents / Destinataris previstos"]
[]
[]
[null,"Si es realitza en col·laboració amb altres entitats, indiqueu-les a continuació"]
[]
[]
[null,"Pressupost detallat de l'activitat"]
[null,null,null,"Concepte de despesa","Import pressupostat (moneda local)","Import pressupostat (€)"]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E29/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E30/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E31/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E32/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E33/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E34/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E35/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E36/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E37/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E38/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E39/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E40/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E41/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E42/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E43/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E44/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,"Total despeses previstes ",{"$f":"SUM(E29:E44)","v":0},{"$f":"SUM(F29:F44)","v":0}]

{"sheet":"Activitat (13)","index":14,"n_rows":45,"n_cols":6,"rows_kept":45,"cut":false,"hidden":false,"merged":[[21,4,21,5],[24,1,24,5],[1,1,1,3],[4,1,4,5],[7,1,13,5],[16,4,16,5],[19,1,19,5],[20,4,20,5],[6,1,6,5]]}
[]
[null,"Descripció i pressupost detallat - Activitat"]
[]
[null,"Nom de l'activitat"]
[null," "]
[]
[null,"Descripció concretada de l'activitat: definició, organització, impacte, interès, alineament a Plan Govern o Dpt,... (entre 400 -1.500 caràcters)"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Tipus d'activitat ",null,"Format de l'activat "]
[null,null,"  - Cap -",null,"  - Cap -"]
[]
[null,"Indicació dels mitjans utilitzats per a la difusió de l'activitat"]
[]
[null,"Data inici ","Data finalització ","Lloc de realització ","Nombre d'assistents / Destinataris previstos"]
[]
[]
[null,"Si es realitza en col·laboració amb altres entitats, indiqueu-les a continuació"]
[]
[]
[null,"Pressupost detallat de l'activitat"]
[null,null,null,"Concepte de despesa","Import pressupostat (moneda local)","Import pressupostat (€)"]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E29/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E30/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E31/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E32/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E33/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E34/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E35/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E36/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E37/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E38/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E39/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E40/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E41/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E42/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E43/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E44/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,"Total despeses previstes ",{"$f":"SUM(E29:E44)","v":0},{"$f":"SUM(F29:F44)","v":0}]

{"sheet":"Activitat (14)","index":15,"n_rows":45,"n_cols":6,"rows_kept":45,"cut":false,"hidden":false,"merged":[[21,4,21,5],[24,1,24,5],[1,1,1,3],[4,1,4,5],[7,1,13,5],[16,4,16,5],[19,1,19,5],[20,4,20,5],[6,1,6,5]]}
[]
[null,"Descripció i pressupost detallat - Activitat"]
[]
[null,"Nom de l'activitat"]
[null," "]
[]
[null,"Descripció concretada de l'activitat: definició, organització, impacte, interès, alineament a Plan Govern o Dpt,... (entre 400 -1.500 caràcters)"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Tipus d'activitat ",null,"Format de l'activat "]
[null,null,"  - Cap -",null,"  - Cap -"]
[]
[null,"Indicació dels mitjans utilitzats per a la difusió de l'activitat"]
[]
[null,"Data inici ","Data finalització ","Lloc de realització ","Nombre d'assistents / Destinataris previstos"]
[]
[]
[null,"Si es realitza en col·laboració amb altres entitats, indiqueu-les a continuació"]
[]
[]
[null,"Pressupost detallat de l'activitat"]
[null,null,null,"Concepte de despesa","Import pressupostat (moneda local)","Import pressupostat (€)"]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E29/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E30/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E31/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E32/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E33/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E34/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E35/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E36/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E37/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E38/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E39/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E40/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E41/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E42/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E43/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E44/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,"Total despeses previstes ",{"$f":"SUM(E29:E44)","v":0},{"$f":"SUM(F29:F44)","v":0}]

{"sheet":"Activitat (15)","index":16,"n_rows":45,"n_cols":6,"rows_kept":45,"cut":false,"hidden":false,"merged":[[21,4,21,5],[24,1,24,5],[1,1,1,3],[4,1,4,5],[7,1,13,5],[16,4,16,5],[19,1,19,5],[20,4,20,5],[6,1,6,5]]}
[]
[null,"Descripció i pressupost detallat - Activitat"]
[]
[null,"Nom de l'activitat"]
[null," "]
[]
[null,"Descripció concretada de l'activitat: definició, organització, impacte, interès, alineament a Plan Govern o Dpt,... (entre 400 -1.500 caràcters)"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Tipus d'activitat ",null,"Format de l'activat "]
[null,null,"  - Cap -",null,"  - Cap -"]
[]
[null,"Indicació dels mitjans utilitzats per a la difusió de l'activitat"]
[]
[null,"Data inici ","Data finalització ","Lloc de realització ","Nombre d'assistents / Destinataris previstos"]
[]
[]
[null,"Si es realitza en col·laboració amb altres entitats, indiqueu-les a continuació"]
[]
[]
[null,"Pressupost detallat de l'activitat"]
[null,null,null,"Concepte de despesa","Import pressupostat (moneda local)","Import pressupostat (€)"]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E29/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E30/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E31/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E32/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E33/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E34/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E35/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E36/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E37/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E38/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E39/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E40/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E41/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E42/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E43/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E44/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,"Total despeses previstes ",{"$f":"SUM(E29:E44)","v":0},{"$f":"SUM(F29:F44)","v":0}]

{"sheet":"Activitat (16)","index":17,"n_rows":45,"n_cols":6,"rows_kept":45,"cut":false,"hidden":false,"merged":[[21,4,21,5],[24,1,24,5],[1,1,1,3],[4,1,4,5],[7,1,13,5],[16,4,16,5],[19,1,19,5],[20,4,20,5],[6,1,6,5]]}
[]
[null,"Descripció i pressupost detallat - Activitat"]
[]
[null,"Nom de l'activitat"]
[null," "]
[]
[null,"Descripció concretada de l'activitat: definició, organització, impacte, interès, alineament a Plan Govern o Dpt,... (entre 400 -1.500 caràcters)"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Tipus d'activitat ",null,"Format de l'activat "]
[null,null,"  - Cap -",null,"  - Cap -"]
[]
[null,"Indicació dels mitjans utilitzats per a la difusió de l'activitat"]
[]
[null,"Data inici ","Data finalització ","Lloc de realització ","Nombre d'assistents / Destinataris previstos"]
[]
[]
[null,"Si es realitza en col·laboració amb altres entitats, indiqueu-les a continuació"]
[]
[]
[null,"Pressupost detallat de l'activitat"]
[null,null,null,"Concepte de despesa","Import pressupostat (moneda local)","Import pressupostat (€)"]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E29/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E30/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E31/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E32/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E33/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E34/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E35/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E36/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E37/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E38/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E39/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E40/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E41/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E42/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E43/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E44/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,"Total despeses previstes ",{"$f":"SUM(E29:E44)","v":0},{"$f":"SUM(F29:F44)","v":0}]

{"sheet":"Activitat (17)","index":18,"n_rows":45,"n_cols":6,"rows_kept":45,"cut":false,"hidden":false,"merged":[[21,4,21,5],[24,1,24,5],[1,1,1,3],[4,1,4,5],[7,1,13,5],[16,4,16,5],[19,1,19,5],[20,4,20,5],[6,1,6,5]]}
[]
[null,"Descripció i pressupost detallat - Activitat"]
[]
[null,"Nom de l'activitat"]
[null," "]
[]
[null,"Descripció concretada de l'activitat: definició, organització, impacte, interès, alineament a Plan Govern o Dpt,... (entre 400 -1.500 caràcters)"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Tipus d'activitat ",null,"Format de l'activat "]
[null,null,"  - Cap -",null,"  - Cap -"]
[]
[null,"Indicació dels mitjans utilitzats per a la difusió de l'activitat"]
[]
[null,"Data inici ","Data finalització ","Lloc de realització ","Nombre d'assistents / Destinataris previstos"]
[]
[]
[null,"Si es realitza en col·laboració amb altres entitats, indiqueu-les a continuació"]
[]
[]
[null,"Pressupost detallat de l'activitat"]
[null,null,null,"Concepte de despesa","Import pressupostat (moneda local)","Import pressupostat (€)"]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E29/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E30/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E31/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E32/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E33/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E34/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E35/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E36/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E37/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E38/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E39/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E40/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E41/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E42/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E43/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E44/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,"Total despeses previstes ",{"$f":"SUM(E29:E44)","v":0},{"$f":"SUM(F29:F44)","v":0}]

{"sheet":"Activitat (18)","index":19,"n_rows":45,"n_cols":6,"rows_kept":45,"cut":false,"hidden":false,"merged":[[21,4,21,5],[24,1,24,5],[1,1,1,3],[4,1,4,5],[7,1,13,5],[16,4,16,5],[19,1,19,5],[20,4,20,5],[6,1,6,5]]}
[]
[null,"Descripció i pressupost detallat - Activitat"]
[]
[null,"Nom de l'activitat"]
[null," "]
[]
[null,"Descripció concretada de l'activitat: definició, organització, impacte, interès, alineament a Plan Govern o Dpt,... (entre 400 -1.500 caràcters)"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Tipus d'activitat ",null,"Format de l'activat "]
[null,null,"  - Cap -",null,"  - Cap -"]
[]
[null,"Indicació dels mitjans utilitzats per a la difusió de l'activitat"]
[]
[null,"Data inici ","Data finalització ","Lloc de realització ","Nombre d'assistents / Destinataris previstos"]
[]
[]
[null,"Si es realitza en col·laboració amb altres entitats, indiqueu-les a continuació"]
[]
[]
[null,"Pressupost detallat de l'activitat"]
[null,null,null,"Concepte de despesa","Import pressupostat (moneda local)","Import pressupostat (€)"]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E29/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E30/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E31/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E32/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E33/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E34/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E35/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E36/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E37/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E38/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E39/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E40/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E41/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E42/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E43/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(ROUND(E44/'Programa i pressupost'!$E$7,2),\"\")","v":0}]
[null,null,null,"Total despeses previstes ",{"$f":"SUM(E29:E44)","v":0},{"$f":"SUM(F29:F44)","v":0}]

{"sheet":"Taules","index":20,"n_rows":7,"n_cols":5,"rows_kept":7,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,null,"Tipus d'activitat",null,"Format de l'activat "]
[null,null,"  - Cap -",null,"  - Cap -"]
[null,null,"Cohesió",null,"Presencial"]
[null,null,"Projecció",null,"Híbrid"]
[null,null,null,null,"Audiovisual"]