{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Memòria_Eco_justificativa_INV3","Full1"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":2,"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":"Memòria_Eco_justificativa_INV3","index":0,"n_rows":38,"n_cols":17,"rows_kept":38,"cut":false,"hidden":false,"merged":[[28,3,28,4],[31,0,36,16],[37,14,42,16],[16,0,16,4],[23,3,23,4],[24,3,24,4],[25,3,25,4],[26,3,26,4],[27,3,27,4],[8,0,8,1],[8,4,8,6],[8,8,8,10],[1,11,1,12],[1,13,1,16],[2,0,2,5],[2,10,2,13],[2,14,2,16]]}
[]
["MEMÒRIA ECONÒMICA JUSTIFICATIVA INV-3 2024",null,null,null,null,null,null,null,null,null,null,"Entitat:"]
["Ajuts per a la contractació de personal investigador",null,null,null,null,null,null,null,null,null,"Nom i cognoms representant legal:"]
[]
["Codi plaça (1)","Nom i cognoms persona contractada","DNI/NIE persona contactada","Grup de cotització (2)","Situació actual de la contractació (3)","Data inici contracte subvencionable (dd/mm/aaaa)","Data real fi de contracte subvencionable (dd/mm/aaaa)   (4)","Mesos períodes suspensió d'almenys 2 mesos consecutius (5)","Dies períodes suspensió d'almenys 2 mesos consecutius (5)","Mesos reals contracte (6)","Dies reals contracte  (6)","Proposta import subvencionable (durada real contracte menys períodes suspensió)","Despesa total de la contractació","Import cofinançat amb fons propis de l'entitat","Cofinançament procedent d'altres ajuts (7)","Procedència del cofinançament (8)","Import cofinançat procedent d'altres ajuts (8)"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(G6=\"\",F6=\"\"),\"\",IF(F6>G6,\"ERROR\",(DATEDIF(F6,G6+1,\"M\"))))","v":""},{"$f":"IF(OR(G6=\"\",F6=\"\"),\"\",IF(F6>G6,\"ERROR\",(DATEDIF(F6,G6+1,\"MD\"))))","v":""},{"$f":"IFERROR(ROUND(IFERROR(IFERROR(J6*2759.0766+K6*91.97,\"\")-(IFERROR(H6*2759.0766+I6*91.97,\"\")),\"\"),2),\"\")","v":""},{"$f":"IFERROR(Tabla15[[#This Row],[Proposta import subvencionable (durada real contracte menys períodes suspensió)]]+Tabla15[[#This Row],[Import cofinançat amb fons propis de l''entitat]]+Tabla15[[#This Row],[Import cofinançat procedent d''altres ajuts (8)]],\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(G7=\"\",F7=\"\"),\"\",IF(F7>G7,\"ERROR\",(DATEDIF(F7,G7+1,\"M\"))))","v":""},{"$f":"IF(OR(G7=\"\",F7=\"\"),\"\",IF(F7>G7,\"ERROR\",(DATEDIF(F7,G7+1,\"MD\"))))","v":""},"",{"$f":"IFERROR(Tabla15[[#This Row],[Proposta import subvencionable (durada real contracte menys períodes suspensió)]]+Tabla15[[#This Row],[Import cofinançat amb fons propis de l''entitat]]+Tabla15[[#This Row],[Import cofinançat procedent d''altres ajuts (8)]],\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(G8=\"\",F8=\"\"),\"\",IF(F8>G8,\"ERROR\",(DATEDIF(F8,G8+1,\"M\"))))","v":""},{"$f":"IF(OR(G8=\"\",F8=\"\"),\"\",IF(F8>G8,\"ERROR\",(DATEDIF(F8,G8+1,\"MD\"))))","v":""},"",{"$f":"IFERROR(Tabla15[[#This Row],[Proposta import subvencionable (durada real contracte menys períodes suspensió)]]+Tabla15[[#This Row],[Import cofinançat amb fons propis de l''entitat]]+Tabla15[[#This Row],[Import cofinançat procedent d''altres ajuts (8)]],\"\")","v":""}]
["Total joves han iniciat el Programa",null,{"$f":"COUNTA(Tabla15[Codi plaça (1)])","v":0},null,"Total unitats físiques considerades mòdul",null,null,{"$f":"COUNTIF(Tabla15[Mesos reals contracte (6)],\">=12\")+COUNTIF(Tabla15[Mesos reals contracte (6)],\">=24\")","v":0},"Import màxim subvencionable",null,null,{"$f":"SUM(L6:L8)","v":0},{"$f":"SUM(Tabla15[Despesa total de la contractació])","v":0}]
[]
[]
[]
[]
[]
[]
[]
["Declaració responsable d'altres ajuts rebuts"]
[]
[{"$f":"IF(COUNTIF(O:O,\"Si\")>0,\"X\",\"\")","v":""},"Que l’entitat que represento ha rebut per executar la mateixa activitat les subvencions d’altres institucions públiques i/o privades indicades a la taula."]
[{"$f":"IF(A19=\"X\",\"\",\"X\")","v":"X"},"Que l’entitat que represento no ha rebut cap subvenció d’altres institucions públiques i/o privades per executar la mateixa activitat."]
[]
["Proposta de liquidació de l'ajut Investigo"]
[]
[null,null,null,"Concepte",null,"Import"]
[null,null,null,"Import concedit per resolució",null,{"$f":"IFERROR(VLOOKUP(N2,Full1!O:P,2,FALSE),\"\")","v":""}]
[null,null,null,"Import transferit a l'entitat en concepte de bestreta",null,{"$f":"F25","v":""}]
[null,null,null,"Imports reintegrats per renúncies i/o revocacions",null,{"$f":"IFERROR(VLOOKUP(N2,Full1!O39:P69,2,FALSE),\"\")","v":""}]
[null,null,null,"Import màxim subvencionable",null,{"$f":"L9","v":0}]
[null,null,null,"Proposta import a reintegrar per l'entitat beneficiària",null,{"$f":"IFERROR(MAX(F26-F27-F28),\"\")","v":""}]
[]
[]
[{"$f":"\"En/Na \"&O3&\", com a representant legal de l’entitat \"&N2&\", certifico que l'ajut s’ha destinat a la finalitat per la qual s’ha concedit, no ocasionant un perjudici significatiu als objectius mediambientals segons l'article 17 del Reglament (UE) 2020/852 i que la despesa total de la contractació ha estat de \"&FIXED(M9,2,FALSE)&\" €.\"","v":"En/Na , com a representant legal de l’entitat , certifico que l'ajut s’ha destinat a la finalitat per la qual s’ha concedit, no ocasionant un perjudici significatiu als objectius mediambientals segons l'article 17 del Reglament (UE) 2020/852 i que la despesa total de la contractació ha estat de 0,00 €."}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data i signatura"]

{"sheet":"Full1","index":1,"n_rows":70,"n_cols":16,"rows_kept":70,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Alta",null,null,null,null,null,null,null,null,null,1,"Sí",null,"Entitat","Import atorgat per resolució"]
[null,"Extinció per mutu acord de las parts",null,null,null,null,null,null,null,null,null,2,"No"]
[null,"Extinció per expiració del temps convingut",null,null,null,null,null,null,null,null,null,3,null,null,"Additive Spaces, S.L.",99326.76]
[null,"Extinció per dimissió del treballador/a",null,null,null,null,null,null,null,null,null,4,null,null,"Ahead Therapeutics, S.L.",33108.92]
[null,"Extinció per mort, gran invalidesa o incapacitat permanent total o absoluta del treballador",null,null,null,null,null,null,null,null,null,null,null,null,"Atom H2 Energytech, S.L.",99326.76]
[null,"Extinció per força major",null,null,null,null,null,null,null,null,null,null,null,null,"Aura Industrial Safety Systems, S.L.",99326.76]
[null,"Extinció per acomiadament col·lectiu fonamentat en causes econòmiques, tècniques, organitzatives o de producció",null,null,null,null,null,null,null,null,null,null,null,null,"Avatar Cognition Barcelona, S.L.",99326.76]
[null,"Extinció per voluntat del treballador/a, fonamentada en un incompliment contractual",null,null,null,null,null,null,null,null,null,null,null,null,"Cactus Engineering, S.L.",66217.84]
[null,"Extinció per acomiadament del treballador/a",null,null,null,null,null,null,null,null,null,null,null,null,"Centre Internacional de Mètodes Numèrics a l'Enginyeria (CIMNE)",99326.76]
[null,"Extinció per causes objectives legalment procedents",null,null,null,null,null,null,null,null,null,null,null,null,"Contratación de Eventos Online, S.L.",99326.76]
[null,"Extinció per decisió de la treballadora que es vegi obligada a abandonar definitivament el seu lloc de treball com a conseqüència de ser víctima de violència de gènere",null,null,null,null,null,null,null,null,null,null,null,null,"Dajau Consulting, S.L.",99326.76]
[null,"Finalització (per acabament del temps convingut)",null,null,null,null,null,null,null,null,null,null,null,null,"Digital Cupcake Barcelona, S.L.",99326.76]
[null,"Suspensió per mutu acord de les parts",null,null,null,null,null,null,null,null,null,null,null,null,"Eagora Algorisme del Canvi, S.L.",99326.76]
[null,"Suspensió per les consignades vàlidament al contracte",null,null,null,null,null,null,null,null,null,null,null,null,"Ecodeliver, S.L.",99326.76]
[null,"Suspensió per incapacitat temporal dels treballadors",null,null,null,null,null,null,null,null,null,null,null,null,"Enki Technologies, S.L.",99326.76]
[null,"Suspensió per naixement, adopció, guarda amb fins d'adopció o acolliment",null,null,null,null,null,null,null,null,null,null,null,null,"Fundació Institut de Bioenginyeria de Catalunya (IBEC)",99326.76]
[null,"Suspensió per risc durant l'embaràs i risc durant la lactància natural d'un menor de nou mesos",null,null,null,null,null,null,null,null,null,null,null,null,"Innovamat Education, S.L.",99326.76]
[null,"Suspensió per exercici de càrrec públic representatiu",null,null,null,null,null,null,null,null,null,null,null,null,"JCM Technologies, S.A.",66217.84]
[null,"Suspensió per privació de llibertat del treballador/a, mentre no existeixi sentència condemnatòria",null,null,null,null,null,null,null,null,null,null,null,null,"Macori 3.15, S.L.",99326.76]
[null,"Suspensió per suspensió de treball i sou, per raons disciplinàries",null,null,null,null,null,null,null,null,null,null,null,null,"Magnetika Power Fortune, S.L.",99326.76]
[null,"Suspensió per força major temporal",null,null,null,null,null,null,null,null,null,null,null,null,"Mycarenet, S.L.",99326.76]
[null,"Suspensió per causes econòmiques, tècniques, organitzatives o de producció",null,null,null,null,null,null,null,null,null,null,null,null,"Oniria Therapeutics, S.L.",66217.84]
[null,"Suspensió per excedència forçosa",null,null,null,null,null,null,null,null,null,null,null,null,"Orchestra Scientific, S.L.",99326.76]
[null,"Suspensió per exercici del dret de vaga",null,null,null,null,null,null,null,null,null,null,null,null,"Point Pressure, S.L.",99326.76]
[null,"Suspensió per tancament legal de l'empresa",null,null,null,null,null,null,null,null,null,null,null,null,"Rentuos Real Estate, S.L.",66217.84]
[null,"Suspensió per decisió de la persona que es vegi obligada a abandonar el lloc de treball com a conseqüència de ser víctima de violència de gènere",null,null,null,null,null,null,null,null,null,null,null,null,"Saas Adamantium First, S.L.",99326.76]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Simig Solutions & Services, S.L.",99326.76]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Smart Architecture Of Systems, S.L.",99326.76]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Talent You, S.L",66217.84]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vallfirest Tecnologias Forestales, S.L.",99326.76]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"We Are Remoters, S.L.",99326.76]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zas Today, S.L.",66217.84]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zenit Solar Tech, S.L.",99326.76]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUBTOTAL(109,Entitats[Import atorgat per resolució])","v":2814258.1999999988}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Entitat","Reintegrat renúncies"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additive Spaces, S.L.",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ahead Therapeutics, S.L.",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Atom H2 Energytech, S.L.",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aura Industrial Safety Systems, S.L.",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Avatar Cognition Barcelona, S.L.",66217.84]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cactus Engineering, S.L.",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centre Internacional de Mètodes Numèrics a l'Enginyeria (CIMNE)",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contratación de Eventos Online, S.L.",99326.76]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dajau Consulting, S.L.",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Digital Cupcake Barcelona, S.L.",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Eagora Algorisme del Canvi, S.L.",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ecodeliver, S.L.",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enki Technologies, S.L.",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fundació Institut de Bioenginyeria de Catalunya (IBEC)",33108.92]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Innovamat Education, S.L.",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"JCM Technologies, S.A.",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Macori 3.15, S.L.",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Magnetika Power Fortune, S.L.",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mycarenet, S.L.",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oniria Therapeutics, S.L.",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Orchestra Scientific, S.L.",33108.92]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Point Pressure, S.L.",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rentuos Real Estate, S.L.",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Saas Adamantium First, S.L.",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Simig Solutions & Services, S.L.",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Smart Architecture Of Systems, S.L.",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Talent You, S.L",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vallfirest Tecnologias Forestales, S.L.",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"We Are Remoters, S.L.",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zas Today, S.L.",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zenit Solar Tech, S.L.",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUBTOTAL(109,Entitats4[Reintegrat renúncies])","v":231762.43999999994}]