{"text_format":"3","workbook":"xlsx","n_sheets":9,"sheets":["4.1-Costes base (anual)","4.2- Recogida de datos","4.3-Datos no-lanzadera","4.3-Datos lanzadera","4.3-Costes no-lanzadera","4.3-Costes Lanzadera","4.3-Tabla Balance","4.4-Solicitud de reembolso","Consolidated list"],"not_rendered":{"images":2,"external_links":2,"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"4.1-Costes base (anual)","index":0,"n_rows":103,"n_cols":11,"rows_kept":103,"merged":[[12,9,13,9],[15,9,16,9],[18,9,19,9],[22,9,23,9],[26,9,27,9],[30,9,31,9],[39,9,41,9],[44,9,46,9],[66,4,66,5],[66,6,66,7],[67,0,67,9],[80,0,80,9],[89,0,89,9]]}
["Last Update: 08 december 2023"]
["Configuraciones de hora",null,null,"Configuración de tarifas"]
[]
["Meses/año",12,null,"Recuperación de costos fijos",{"$nulls":5},{"v":1,"d":"100%"}]
["Promedio de días laborables/mes",22,null,"Comisión de gestión",{"$nulls":5},{"v":0,"d":"0%"}]
["Promedio de horas de trabajo/día",8,null,"Tarifa verde",{"$nulls":5},{"v":0,"d":"0%"}]
[]
["Organización participante",null,null,"ONG 1","ONG 2","ONG 3","ONG 4","ONG 5","ONG 6","Promedio para recuperar"]
[]
["A) Costos fijos a recuperar por duración del viaje (USD/H)*"]
[]
["A1. Alquiler o depreciación del vehículo"]
["Vehículos categoría 1 (coste medio anual): Vehículos ligeros (sedán)",null,null,{"$f":"440*12","v":{"v":5280,"d":"5,280.00"}},{"v":6327,"d":"6,327.00"},{"v":5400,"d":"5,400.00"},{"v":4680,"d":"4,680.00"},{"v":4600,"d":"4,600.00"},{"v":5100,"d":"5,100.00"},{"$f":" SUMPRODUCT(D13:I13, D14:I14) / SUM(D14:I14) / (B4 * B5 * B6) * J4","v":{"v":2.530184659090909,"d":"2.53"}}]
["Vehículos de categoría 1 (número de vehículos)",null,null,27,5,12,1,3,4]
[]
["Vehículos categoría 2 (coste medio anual): Vehículos ligeros (SUV)",null,null,{"$f":"580*12","v":{"v":6960,"d":"6,960.00"}},{"v":7659,"d":"7,659.00"},{"v":7200,"d":"7,200.00"},{"v":6540,"d":"6,540.00"},{"v":6000,"d":"6,000.00"},{"v":6000,"d":"6,000.00"},{"$f":" SUMPRODUCT(D16:I16, D17:I17) / SUM(D17:I17) / (B4 * B5 * B6) * J4","v":{"v":3.107667584940312,"d":"3.11"}}]
["Vehículos de categoría 2 (número de vehículos)",null,null,31,4,13,7,34,10]
[]
["Vehículos categoría 3 (coste medio anual): Monovolumen 10 plazas",null,null,{"$f":"990*12","v":{"v":11880,"d":"11,880.00"}},{"$nulls":5},{"$f":" SUMPRODUCT(D19:I19, D20:I20) / SUM(D20:I20) / (B4 * B5 * B6) * J4","v":{"v":5.625,"d":"5.63"}}]
["Vehículos de categoría 3 (número de vehículos)",null,null,1]
[]
["A2. Seguro"]
["Costo anual del seguro por vehículo",{"$nulls":8},{"$f":" SUMPRODUCT(D23:H23, D24:H24) / SUM(D24:H24) / (B4 * B5 * B6) * J4","v":0}]
["Número de vehículos ligeros",null,null,50,0,0]
[]
["A3. Seguimiento y reserva electrónica"]
["Costo anual de seguimiento y reserva electrónica por vehículo",{"$nulls":8},{"$f":" SUMPRODUCT(D27:H27, D28:H28) / SUM(D28:H28) / (B4 * B5 * B6) * J4","v":0}]
["Número de vehículos ligeros",null,null,50,30,35]
[]
["A4. Conductor"]
["Impulsores del coste medio anual",null,null,{"v":16800,"d":"16,800.00"},{"v":13851,"d":"13,851.00"},{"v":18000,"d":"18,000.00"},{"v":24360,"d":"24,360.00"},{"v":18000,"d":"18,000.00"},{"v":15000,"d":"15,000.00"},{"$f":" SUMPRODUCT(D31:I31, D32:I32) / SUM(D32:I32) / (B4 * B5 * B6) * J4","v":{"v":8.191671785421786,"d":"8.19"}}]
["Número de conductores",null,null,60,10,25,8,3,5]
[]
["Total"]
["Costos fijos totales (USD/H)",{"$nulls":8},{"$f":" J13 + J16+J19+J23 + J27 + J31","v":{"v":19.454524029453005,"d":"19.45"}}]
[]
["B) Costos variables a recuperar por kilometraje de viaje (USD/Km)*"]
[]
["B1. Mantenimiento y reparación"]
["Coste medio anual de mantenimiento y reparación por km",{"$nulls":8},{"$f":" SUMPRODUCT(D40:H40, D41:H41, D42:H42) / SUMPRODUCT(D41:H41, D42:H42)","v":0}]
["Kilometraje medio anual por vehículo",null,null,{"v":24000,"d":"24,000.00"},{"v":17416,"d":"17,416.00"},{"v":17261,"d":"17,261.00"},{"v":10542,"d":"10,542.00"},{"v":16788,"d":"16,788.00"},{"v":12250,"d":"12,250.00"}]
["Número de vehículos",null,null,{"$f":"D14+D17","v":58},{"$f":"E14+E17","v":9},25,8,37,14]
[]
["B2. Combustible"]
["Coste medio anual de combustible por kilómetro",null,null,{"v":0.125,"d":"0.13"},{"v":0.1,"d":"0.10"},0.16,{"v":0.1,"d":"0.10"},null,{"v":0.8,"d":"0.80"},{"$f":" SUMPRODUCT(D45:I45, D46:I46, D47:I47) / SUMPRODUCT(D46:I46, D47:I47)","v":{"v":0.14151734825764956,"d":"0.14"}}]
["Kilometraje medio anual por vehículo",null,null,{"$f":"D41","v":{"v":24000,"d":"24,000.00"}},{"$f":"E41","v":{"v":17416,"d":"17,416.00"}},{"$f":"F41","v":{"v":17261,"d":"17,261.00"}},{"v":10542,"d":"10,542.00"},{"v":16788,"d":"16,788.00"},{"v":12250,"d":"12,250.00"}]
["Número de vehículos",null,null,{"$f":"D42","v":58},{"$f":"E42","v":9},25,8,37,14]
[]
["Total"]
["Costos variables totales (USD/KM)",{"$nulls":8},{"$f":" J40 + J45","v":{"v":0.14151734825764956,"d":"0.14"}}]
[]
["C) Tasas a recuperar"]
[]
["C1. Comisión de gestión"]
["Comisión de gestión de costes fijos (USD/H)",{"$nulls":8},{"$f":" J35 * J5","v":0}]
["Comisión de gestión de costos variables (USD/Km)",{"$nulls":8},{"$f":" J50 * J5","v":0}]
[]
["C2. Tarifa verde"]
["Green fee sobre costos fijos (USD/H)",{"$nulls":8},{"$f":" J35 * J6","v":0}]
["Green fee sobre costos variables (USD/Km)",{"$nulls":8},{"$f":" J56 * J6","v":0}]
[]
["C3. Tarifa de proveedor de tecnología"]
["Tarifa fija transaccional por viaje"]
["*todas las cifras reflejan los valores de fin de año a partir de 2023"]
[]
["E) Price examples","Duracion (h)",null,"Kilometraje (km)","Costes fijos","Costes variables costs","Comision gestion","Tarifa verde","Tarifa proveedor tecnologia","Precio total"]
["Payment recipient",{"$nulls":3},"Vehicle owning organization",null,"Service Support Coordinator",null,"Technology Supplier"]
["Bekaa Route"]
["cost per km",0.05,null,{"v":1,"d":"1.00"},{"$f":" $J$35 * B69","v":{"v":0.9727262014726503,"d":"0.97"}},{"$f":" $J$50 * D69","v":{"v":0.14151734825764956,"d":"0.14"}},{"$f":" $J$55 * B69 + $J$56 * D69","v":0},{"$f":" $J$59 * B69 + $J$60 * D69","v":0},{"$f":"J62","v":0},{"$f":"SUM(E69:I69)","v":{"v":1.1142435497302998,"d":"1.11"}}]
["bey-zahle",{"v":1,"d":"1.00"},null,{"v":66,"d":"66.00"},{"$f":" $J$35 * B70","v":{"v":19.454524029453005,"d":"19.45"}},{"$f":" $J$50 * D70","v":{"v":9.340144985004871,"d":"9.34"}},{"$f":" $J$55 * B70 + $J$56 * D70","v":0},{"$f":" $J$59 * B70 + $J$60 * D70","v":0},{"$f":"J63","v":0},{"$f":"SUM(E70:I70)","v":{"v":28.794669014457874,"d":"28.79"}},{"$f":"J70/D70","v":0.4362828638554223}]
["bey-doris",{"v":2,"d":"2.00"},null,{"v":85,"d":"85.00"},{"$f":" $J$35 * B71","v":{"v":38.90904805890601,"d":"38.91"}},{"$f":" $J$50 * D71","v":{"v":12.028974601900213,"d":"12.03"}},{"$f":" $J$55 * B71 + $J$56 * D71","v":0},{"$f":" $J$59 * B71 + $J$60 * D71","v":0},{"$f":"J63","v":0},{"$f":"SUM(E71:I71)","v":{"v":50.938022660806226,"d":"50.94"}},{"$f":"J71/D71","v":0.5992708548330145}]
["bey-baalbeck",{"v":2,"d":"2.00"},null,{"v":85,"d":"85.00"},{"v":38.90904805890601,"d":"38.91"},{"v":12.028974601900213,"d":"12.03"},{"$nulls":3},{"$f":"SUM(E72:I72)","v":{"v":50.938022660806226,"d":"50.94"}},0.5992708548330145]
["bey-hermel",{"v":3,"d":"3.00"},null,{"v":141,"d":"141.00"},{"v":58.363572088359014,"d":"58.36"},{"v":19.953946104328587,"d":"19.95"},{"$nulls":3},{"v":78.3175181926876,"d":"78.32"},0.5554433914375008]
["bey-alQaa",{"v":2.8,"d":"2.80"},null,{"v":133,"d":"133.00"},{"v":54.47266728246841,"d":"54.47"},{"v":18.821807318267393,"d":"18.82"},{"$nulls":3},{"v":73.2944746007358,"d":"73.29"},0.5510862751935022]
["bey-arsal",{"v":2.5,"d":"2.50"},null,{"v":120,"d":"120.00"},{"v":48.636310073632515,"d":"48.64"},{"v":16.982081790917945,"d":"16.98"},{"$nulls":3},{"v":65.61839186455046,"d":"65.62"},0.5468199322045871]
["bey-alley",{"v":0.5,"d":"0.50"},null,{"v":19,"d":"19.00"},{"v":9.727262014726502,"d":"9.73"},{"v":2.6888296168953416,"d":"2.69"},{"$nulls":3},{"v":12.416091631621844,"d":"12.42"},0.6534785069274655]
[{"$nulls":4},0,0,{"$nulls":3},0]
[{"$nulls":4},0,0,{"$nulls":3},0]
[{"$nulls":4},0,0,{"$nulls":3},0]
[{"$nulls":4},0,0,{"$nulls":3},0]
["North Route"]
["bey-tripoli",{"v":1.5,"d":"1.50"},null,{"v":80,"d":"80.00"},{"v":29.181786044179507,"d":"29.18"},{"v":11.321387860611964,"d":"11.32"},{"$nulls":3},{"v":40.50317390479147,"d":"40.50"},0.5062896738098933]
["bey-halba",2.15,null,{"v":110,"d":"110.00"},{"v":41.827226663323955,"d":"41.83"},{"v":15.566908308341452,"d":"15.57"},{"$nulls":3},{"v":57.39413497166541,"d":"57.39"},0.5217648633787765]
["bey-kobayat",{"v":2.6,"d":"2.60"},null,{"v":137,"d":"137.00"},{"v":50.581762476577815,"d":"50.58"},{"v":19.387876711297988,"d":"19.39"},{"$nulls":3},{"v":69.9696391878758,"d":"69.97"},0.5107272933421592]
[{"$nulls":4},0,0,{"$nulls":3},0]
["bey-jounieh",{"v":0.6,"d":"0.60"},null,{"v":20,"d":"20.00"},{"v":11.672714417671802,"d":"11.67"},{"v":2.830346965152991,"d":"2.83"},{"$nulls":3},{"v":14.503061382824793,"d":"14.50"},0.7251530691412397]
["bey-jbeil",{"v":0.9,"d":"0.90"},null,{"v":38,"d":"38.00"},{"v":17.509071626507705,"d":"17.51"},{"v":5.377659233790683,"d":"5.38"},{"$nulls":3},{"v":22.88673086029839,"d":"22.89"},0.6022823910604839]
["bey-batroun",{"v":1.1,"d":"1.10"},null,{"v":54.2,"d":"54.20"},{"v":21.399976432398308,"d":"21.40"},{"v":7.670240275564606,"d":"7.67"},{"$nulls":3},{"v":29.070216707962913,"d":"29.07"},0.5363508617705335]
[{"$nulls":4},0,0,{"$nulls":3},0]
["South Route"]
["bey-tyr",{"v":1.3,"d":"1.30"},null,{"v":82,"d":"82.00"},{"v":25.290881238288907,"d":"25.29"},{"v":11.604422557127263,"d":"11.60"},{"$nulls":3},{"v":36.89530379541617,"d":"36.90"},0.4499427292123923]
["bey-saida",0.75,null,{"v":44,"d":"44.00"},{"v":14.590893022089753,"d":"14.59"},{"v":6.226763323336581,"d":"6.23"},{"$nulls":3},{"v":20.817656345426336,"d":"20.82"},0.473128553305144]
["bey-nabatieh",1.15,null,{"v":74,"d":"74.00"},{"v":22.372702633870954,"d":"22.37"},{"v":10.472283771066067,"d":"10.47"},{"$nulls":3},{"v":32.84498640493702,"d":"32.84"},0.443851167634284]
[{"$nulls":4},0,0,{"$nulls":3},0]
[{"$nulls":4},0,0,{"$nulls":3},0]
[{"$nulls":4},0,0,{"$nulls":3},0]
[{"$nulls":4},0,0,{"$nulls":3},0]
[{"$nulls":4},0,0,{"$nulls":3},0]
[{"$nulls":4},0,0,{"$nulls":3},0]
[]
["F) Viaje compartido"]
["Los viajes que sean compartidos entre Organizaciones Participantes se tasarán según la metodología de este anexo. El importe de la factura se dividirá entonces por el número"]
["de Organizaciones Participantes que comparten el viaje"]

{"sheet":"4.2- Recogida de datos","index":1,"n_rows":5,"n_cols":18,"rows_kept":5,"merged":[[0,0,0,17]]}
["XXX Ruta"]
["Date","Origen","Destino","Hora de salida","Agencia Lead","Pasajero #1","Pasajero #2","Pasajero #3","Pasajero #4","Pasajero #5","Pasajero #6","Pasajero #7","Pasajero #8","Pasajero #9","Pasajero #10","CARGO/Pequeños documentos","Commentarios","Estado"]
[{"$nulls":17},"Completed "]
[{"$nulls":17},"Completed "]
[{"$nulls":17},"Completed "]

{"sheet":"4.3-Datos no-lanzadera","index":2,"n_rows":13,"n_cols":19,"rows_kept":13}
["Date","Origen","Destino","Hora de salida","Agencia Lead","Pasajero #1","Pasajero #2","Pasajero #3","Pasajero #4","Pasajero #5","Pasajero #6","Pasajero #7","Pasajero #8","Pasajero #9","Pasajero #10","CARGO/Pequeños documentos","Commentarios","Estado","Coste por organisacion"]
["2024-01-04","BEY","ZAH","08:00:00","ACF-S","ACF-S","MDM","MDM",{"$nulls":8},{"$f":"SUM(IF(FREQUENCY(IF(LEN(SUBSTITUTE(E2:P2, \" \", \"\"))>0, MATCH(SUBSTITUTE(E2:P2, \" \", \"\"), SUBSTITUTE(E2:P2, \" \", \"\"), 0), \"\"), IF(LEN(SUBSTITUTE(E2:P2, \" \", \"\"))>0, MATCH(SUBSTITUTE(E2:P2, \" \", \"\"), SUBSTITUTE(E2:P2, \" \", \"\"), 0), \"\"))>0, 1))","v":2},{"$f":"IF(Q2>=2,\"Yes\",\"No\")","v":"Yes"},{"$f":"29/Q2","v":14.5}]
["2024-01-04","ZAH","BEY","14:30:00","ACF-S","ACF-S","MDM","MDM",{"$nulls":8},{"$f":"SUM(IF(FREQUENCY(IF(LEN(SUBSTITUTE(E3:P3, \" \", \"\"))>0, MATCH(SUBSTITUTE(E3:P3, \" \", \"\"), SUBSTITUTE(E3:P3, \" \", \"\"), 0), \"\"), IF(LEN(SUBSTITUTE(E3:P3, \" \", \"\"))>0, MATCH(SUBSTITUTE(E3:P3, \" \", \"\"), SUBSTITUTE(E3:P3, \" \", \"\"), 0), \"\"))>0, 1))","v":2},{"$f":"IF(Q3>=2,\"Yes\",\"No\")","v":"Yes"},{"$f":"29/Q3","v":14.5}]
["2024-01-12","BEY","ZAH","08:00:00","ACF-S","ACF-S","HI-F",{"$nulls":9},{"$f":"SUM(IF(FREQUENCY(IF(LEN(SUBSTITUTE(E4:P4, \" \", \"\"))>0, MATCH(SUBSTITUTE(E4:P4, \" \", \"\"), SUBSTITUTE(E4:P4, \" \", \"\"), 0), \"\"), IF(LEN(SUBSTITUTE(E4:P4, \" \", \"\"))>0, MATCH(SUBSTITUTE(E4:P4, \" \", \"\"), SUBSTITUTE(E4:P4, \" \", \"\"), 0), \"\"))>0, 1))","v":2},"Yes",14.5]
["2024-01-12","ZAH","BEY","14:30:00","ACF-S","ACF-S",{"$nulls":10},{"$f":"SUM(IF(FREQUENCY(IF(LEN(SUBSTITUTE(E5:P5, \" \", \"\"))>0, MATCH(SUBSTITUTE(E5:P5, \" \", \"\"), SUBSTITUTE(E5:P5, \" \", \"\"), 0), \"\"), IF(LEN(SUBSTITUTE(E5:P5, \" \", \"\"))>0, MATCH(SUBSTITUTE(E5:P5, \" \", \"\"), SUBSTITUTE(E5:P5, \" \", \"\"), 0), \"\"))>0, 1))","v":1},"No",29]
["2024-01-26","BEY","ZAH","09:30:00","HI-F","HI-F",{"$nulls":10},{"$f":"SUM(IF(FREQUENCY(IF(LEN(SUBSTITUTE(E6:P6, \" \", \"\"))>0, MATCH(SUBSTITUTE(E6:P6, \" \", \"\"), SUBSTITUTE(E6:P6, \" \", \"\"), 0), \"\"), IF(LEN(SUBSTITUTE(E6:P6, \" \", \"\"))>0, MATCH(SUBSTITUTE(E6:P6, \" \", \"\"), SUBSTITUTE(E6:P6, \" \", \"\"), 0), \"\"))>0, 1))","v":1},"No",29]
["2024-01-26","ZAH","BEY","12:30:00","HI-F","HI-F","MDM",{"$nulls":9},{"$f":"SUM(IF(FREQUENCY(IF(LEN(SUBSTITUTE(E7:P7, \" \", \"\"))>0, MATCH(SUBSTITUTE(E7:P7, \" \", \"\"), SUBSTITUTE(E7:P7, \" \", \"\"), 0), \"\"), IF(LEN(SUBSTITUTE(E7:P7, \" \", \"\"))>0, MATCH(SUBSTITUTE(E7:P7, \" \", \"\"), SUBSTITUTE(E7:P7, \" \", \"\"), 0), \"\"))>0, 1))","v":2},"Yes",14.5]
["2024-01-29","BEY","ALE","09:30:00","HI-F","HI-F","ACF-S","SI",{"$nulls":8},{"$f":"SUM(IF(FREQUENCY(IF(LEN(SUBSTITUTE(E8:P8, \" \", \"\"))>0, MATCH(SUBSTITUTE(E8:P8, \" \", \"\"), SUBSTITUTE(E8:P8, \" \", \"\"), 0), \"\"), IF(LEN(SUBSTITUTE(E8:P8, \" \", \"\"))>0, MATCH(SUBSTITUTE(E8:P8, \" \", \"\"), SUBSTITUTE(E8:P8, \" \", \"\"), 0), \"\"))>0, 1))","v":3},"Yes",9.666666666666666]
["2024-01-29","ALE","BEY","12:30:00","HI-F","HI-F","ACF-S","SI",{"$nulls":8},{"$f":"SUM(IF(FREQUENCY(IF(LEN(SUBSTITUTE(E9:P9, \" \", \"\"))>0, MATCH(SUBSTITUTE(E9:P9, \" \", \"\"), SUBSTITUTE(E9:P9, \" \", \"\"), 0), \"\"), IF(LEN(SUBSTITUTE(E9:P9, \" \", \"\"))>0, MATCH(SUBSTITUTE(E9:P9, \" \", \"\"), SUBSTITUTE(E9:P9, \" \", \"\"), 0), \"\"))>0, 1))","v":3},"Yes",9.666666666666666]
["2024-01-30","BEY","ZAH","08:00:00","DRC","DRC","DRC","SI",{"$nulls":8},{"$f":"SUM(IF(FREQUENCY(IF(LEN(SUBSTITUTE(E10:P10, \" \", \"\"))>0, MATCH(SUBSTITUTE(E10:P10, \" \", \"\"), SUBSTITUTE(E10:P10, \" \", \"\"), 0), \"\"), IF(LEN(SUBSTITUTE(E10:P10, \" \", \"\"))>0, MATCH(SUBSTITUTE(E10:P10, \" \", \"\"), SUBSTITUTE(E10:P10, \" \", \"\"), 0), \"\"))>0, 1))","v":2},"Yes",14.5]
["2024-01-30","ZAH","BEY","14:30:00","DRC","DRC","DRC",{"$nulls":9},{"$f":"SUM(IF(FREQUENCY(IF(LEN(SUBSTITUTE(E11:P11, \" \", \"\"))>0, MATCH(SUBSTITUTE(E11:P11, \" \", \"\"), SUBSTITUTE(E11:P11, \" \", \"\"), 0), \"\"), IF(LEN(SUBSTITUTE(E11:P11, \" \", \"\"))>0, MATCH(SUBSTITUTE(E11:P11, \" \", \"\"), SUBSTITUTE(E11:P11, \" \", \"\"), 0), \"\"))>0, 1))","v":1},"No",29]
["2024-01-31","BEY","ZAH","08:00:00","SI","SI","SI",{"$nulls":9},{"$f":"SUM(IF(FREQUENCY(IF(LEN(SUBSTITUTE(E12:P12, \" \", \"\"))>0, MATCH(SUBSTITUTE(E12:P12, \" \", \"\"), SUBSTITUTE(E12:P12, \" \", \"\"), 0), \"\"), IF(LEN(SUBSTITUTE(E12:P12, \" \", \"\"))>0, MATCH(SUBSTITUTE(E12:P12, \" \", \"\"), SUBSTITUTE(E12:P12, \" \", \"\"), 0), \"\"))>0, 1))","v":1},"No",29]
["2024-01-31","ZAH","BEY","14:30:00","SI","SI","SI","DRC",{"$nulls":8},{"$f":"SUM(IF(FREQUENCY(IF(LEN(SUBSTITUTE(E13:P13, \" \", \"\"))>0, MATCH(SUBSTITUTE(E13:P13, \" \", \"\"), SUBSTITUTE(E13:P13, \" \", \"\"), 0), \"\"), IF(LEN(SUBSTITUTE(E13:P13, \" \", \"\"))>0, MATCH(SUBSTITUTE(E13:P13, \" \", \"\"), SUBSTITUTE(E13:P13, \" \", \"\"), 0), \"\"))>0, 1))","v":2},"Yes",14.5]

{"sheet":"4.3-Datos lanzadera","index":3,"n_rows":41,"n_cols":16,"rows_kept":41}
["Date","Origen","Destino","Hora de salida","Agencia Lead","Pasajero #1","Pasajero #2","Pasajero #3","Pasajero #4","Pasajero #5","Pasajero #6","Pasajero #7","Pasajero #8","Pasajero #9","Pasajero #10","CARGO/Pequeños documentos"]
["2024-01-09","BEY","ZAH","08:00:00","SI","MDM","MDM","MDM","MDM","MDM","MDM","MDM"]
["2024-01-09","ZAH","BEY","14:30:00","SI","MDM","MDM","MDM","MDM","MDM","MDM","MDM"]
["2024-01-10","BEY","ZAH","08:00:00","SI","DRC","DRC","ACF-S"]
["2024-01-10","ZAH","BEY","14:30:00","SI","DRC","DRC","ACF-S",{"$nulls":7},"MDM"]
["2024-01-15","BEY","ZAH","08:00:00","SI","ACF-S","DRC","DRC","DRC","DRC","MDM"]
["2024-01-15","ZAH","BEY","14:30:00","SI",null,"DRC","DRC","DRC","DRC","MDM"]
["2024-01-16","BEY","ZAH","08:00:00","SI"]
["2024-01-16","ZAH","BEY","14:30:00","SI","ACF-S","DRC",{"$nulls":8},"MDM"]
["2024-01-17","BEY","ZAH","08:00:00","SI","ACF-S","ACF-S","DRC","DRC","DRC","MDM","MDM","MDM"]
["2024-01-17","ZAH","BEY","14:30:00","SI","ACF-S","ACF-S","DRC","DRC","DRC","MDM","MDM"]
["2024-01-19","BEY","ZAH","08:00:00","SI","MDM","MDM","SI"]
["2024-01-19","ZAH","BEY","14:30:00","SI","MDM","MDM","ACF-S"]
["2024-01-22","BEY","ZAH","08:00:00","SI","ACTED"]
["2024-01-22","ZAH","BEY","14:30:00","SI","ACTED",{"$nulls":9},"ACTED"]
["2024-01-23","BEY","ZAH","08:00:00","SI","SI","MDM","MDM"]
["2024-01-23","ZAH","BEY","14:30:00","SI","SI","MDM","MDM"]
["2024-01-24","BEY","ZAH","08:00:00","SI","SI","MDM","MDM"]
["2024-01-24","ZAH","BEY","14:30:00","SI","SI"]
["2024-02-02","BEY","ZAH","08:00:00","WVI","SI","SI","SI","SI","SI","SI","WVI","MDM"]
["2024-02-02","ZAH","BEY","14:30:00","WVI","SI","SI","SI","SI","SI","SI","WVI","MDM"]
["2024-02-06","BEY","ZAH","08:00:00","WVI","ACF-S","DRC","DRC","DRC"]
["2024-02-06","ZAH","BEY","14:30:00","WVI","ACF-S","DRC","DRC","DRC"]
["2024-02-07","BEY","ZAH","08:00:00","WVI","MDM","MDM","MDM","MDM","TDH-L","TDH-L","SI"]
["2024-02-07","ZAH","BEY","14:30:00","WVI","TDH-L","TDH-L","SI"]
["2024-02-13","BEY","ZAH","08:00:00","WVI","DRC","DRC","DRC","DRC","ACF-S","ACF-S","ACF-S","ACF-S","TDH-L"]
["2024-02-13","ZAH","BEY","14:30:00","WVI","DRC","DRC","DRC","DRC","ACF-S"]
["2024-02-14","BEY","ZAH","08:00:00","WVI","MDM","MDM","ACF-S","ACF-S"]
["2024-02-14","ZAH","BEY","14:30:00","WVI","MDM","MDM","ACF-S"]
["2024-02-16","BEY","ZAH","08:00:00","WVI","DRC","DRC","DRC","DRC"]
["2024-02-16","ZAH","BEY","14:30:00","WVI","DRC","DRC","DRC","DRC"]
["2024-02-19","BEY","DOR","08:00:00","WVI","MDM","MDM","MDM","ACF-S"]
["2024-02-19","DOR","BEY","14:30:00","WVI","MDM","MDM","MDM"]
["2024-02-20","BEY","ZAH","08:00:00","WVI","DRC","DRC","SI"]
["2024-02-20","ZAH","BEY","14:30:00","WVI","DRC","DRC","SI"]
["2024-02-21","BEY","ZAH","08:00:00","WVI","MDM","TDH-L","TDH-L"]
["2024-02-21","ZAH","BEY","14:30:00","WVI","TDH-L","TDH-L","TDH-L"]
["2024-02-26","BEY","ZAH","08:00:00","WVI","ACF-S","ACF-S"]
["2024-02-26","ZAH","BEY","14:30:00","WVI","ACF-S","ACF-S","ACF-S"]
["2024-02-29","BEY","ZAH","08:00:00","WVI","ACF-S","ACF-S","ACF-S","DRC","DRC","DRC","DRC","DRC","TDH-L","TDH-L"]
["2024-02-29","ZAH","BEY","14:30:00","WVI","ACF-S","ACF-S","ACF-S","DRC","DRC","DRC","DRC","DRC"]

{"sheet":"4.3-Costes no-lanzadera","index":4,"n_rows":6,"n_cols":6,"rows_kept":6}
["Agencia Lead \\ Agencia Pasajera","ACF-S","MDM","HI-F","SI","DRC"]
["ACF-S",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},19.34,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["MDM",{"v":29,"d":"29.00"},{"v":0,"d":"0.00"},{"v":14.5,"d":"14.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["HI-F",{"v":14.5,"d":"14.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["SI",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},19.34,{"v":0,"d":"0.00"},{"v":14.5,"d":"14.50"}]
["DRC",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":14.5,"d":"14.50"},{"v":0,"d":"0.00"}]

{"sheet":"4.3-Costes Lanzadera","index":5,"n_rows":8,"n_cols":6,"rows_kept":8,"merged":[[0,5,0,7],[1,5,1,7]]}
["Agencia","Pasajeros","Viajes","Coste por agencia",null,"Coste real mensual de la lanzadera"]
["MDM",50,21,{"v":428.57142857142856,"d":"428.57"},null,{"v":3000,"d":"3,000.00"}]
["DRC",55,17,{"v":428.57142857142856,"d":"428.57"}]
["ACF-S",31,18,{"v":428.57142857142856,"d":"428.57"}]
["SI",21,11,{"v":428.57142857142856,"d":"428.57"}]
["ACTED",3,2,{"v":428.57142857142856,"d":"428.57"}]
["WVI",2,2,{"v":428.57142857142856,"d":"428.57"}]
["TDH-L",12,6,{"v":428.57142857142856,"d":"428.57"}]

{"sheet":"4.3-Tabla Balance","index":6,"n_rows":22,"n_cols":5,"rows_kept":22}
["Organisacion","Costes Lanzadera","Total costes variables","Total contribucion a pagar","Total contribucion a recibir"]
[{"$f":"IF(ISBLANK('Consolidated list'!A2),\"\",'Consolidated list'!A2)","v":"MDM"},{"$f":"_xlfn.XLOOKUP(A2,'4.3-Costes Lanzadera'!A:A,'4.3-Costes Lanzadera'!D:D,\" \")","v":{"v":428.57142857142856,"d":"$428.57"}},{"$f":"IF(ISNA(SUM(INDEX('4.3-Costes no-lanzadera'!$B:$Z, MATCH(A2, '4.3-Costes no-lanzadera'!$A:$A, 0), 0))), \"\", SUM(INDEX('4.3-Costes no-lanzadera'!$B:$Z, MATCH(A2, '4.3-Costes no-lanzadera'!$A:$A, 0), 0)))","v":{"v":43.5,"d":"$43.50"}},{"$f":"IF(SUM(B2:C2)=0, \"\", SUM(B2:C2))","v":{"v":472.07142857142856,"d":"$472.07"}},{"$f":"IF(ISNA(SUM(INDEX('4.3-Costes no-lanzadera'!$B:$Z, 0, MATCH(A2, '4.3-Costes no-lanzadera'!$B$1:$Z$1, 0)))), \"\", SUM(INDEX('4.3-Costes no-lanzadera'!$B:$Z, 0, MATCH(A2, '4.3-Costes no-lanzadera'!$B$1:$Z$1, 0))))","v":{"v":0,"d":"$0.00"}}]
[{"$f":"IF(ISBLANK('Consolidated list'!A3),\"\",'Consolidated list'!A3)","v":"DRC"},{"$f":"_xlfn.XLOOKUP(A3,'4.3-Costes Lanzadera'!A:A,'4.3-Costes Lanzadera'!D:D,\" \")","v":{"v":428.57142857142856,"d":"$428.57"}},{"$f":"IF(ISNA(SUM(INDEX('4.3-Costes no-lanzadera'!$B:$Z, MATCH(A3, '4.3-Costes no-lanzadera'!$A:$A, 0), 0))), \"\", SUM(INDEX('4.3-Costes no-lanzadera'!$B:$Z, MATCH(A3, '4.3-Costes no-lanzadera'!$A:$A, 0), 0)))","v":{"v":14.5,"d":"$14.50"}},{"$f":"IF(SUM(B3:C3)=0, \"\", SUM(B3:C3))","v":{"v":443.07142857142856,"d":"$443.07"}},{"$f":"IF(ISNA(SUM(INDEX('4.3-Costes no-lanzadera'!$B:$Z, 0, MATCH(A3, '4.3-Costes no-lanzadera'!$B$1:$Z$1, 0)))), \"\", SUM(INDEX('4.3-Costes no-lanzadera'!$B:$Z, 0, MATCH(A3, '4.3-Costes no-lanzadera'!$B$1:$Z$1, 0))))","v":{"v":14.5,"d":"$14.50"}}]
[{"$f":"IF(ISBLANK('Consolidated list'!A4),\"\",'Consolidated list'!A4)","v":"ACF-S"},{"$f":"_xlfn.XLOOKUP(A4,'4.3-Costes Lanzadera'!A:A,'4.3-Costes Lanzadera'!D:D,\" \")","v":{"v":428.57142857142856,"d":"$428.57"}},{"$f":"IF(ISNA(SUM(INDEX('4.3-Costes no-lanzadera'!$B:$Z, MATCH(A4, '4.3-Costes no-lanzadera'!$A:$A, 0), 0))), \"\", SUM(INDEX('4.3-Costes no-lanzadera'!$B:$Z, MATCH(A4, '4.3-Costes no-lanzadera'!$A:$A, 0), 0)))","v":{"v":19.34,"d":"$19.34"}},{"v":447.91142857142853,"d":"$447.91"},{"$f":"IF(ISNA(SUM(INDEX('4.3-Costes no-lanzadera'!$B:$Z, 0, MATCH(A4, '4.3-Costes no-lanzadera'!$B$1:$Z$1, 0)))), \"\", SUM(INDEX('4.3-Costes no-lanzadera'!$B:$Z, 0, MATCH(A4, '4.3-Costes no-lanzadera'!$B$1:$Z$1, 0))))","v":{"v":43.5,"d":"$43.50"}}]
[{"$f":"IF(ISBLANK('Consolidated list'!A5),\"\",'Consolidated list'!A5)","v":"SI"},{"$f":"_xlfn.XLOOKUP(A5,'4.3-Costes Lanzadera'!A:A,'4.3-Costes Lanzadera'!D:D,\" \")","v":{"v":428.57142857142856,"d":"$428.57"}},{"$f":"IF(ISNA(SUM(INDEX('4.3-Costes no-lanzadera'!$B:$Z, MATCH(A5, '4.3-Costes no-lanzadera'!$A:$A, 0), 0))), \"\", SUM(INDEX('4.3-Costes no-lanzadera'!$B:$Z, MATCH(A5, '4.3-Costes no-lanzadera'!$A:$A, 0), 0)))","v":{"v":33.84,"d":"$33.84"}},{"v":462.4114285714286,"d":"$462.41"},{"$f":"IF(ISNA(SUM(INDEX('4.3-Costes no-lanzadera'!$B:$Z, 0, MATCH(A5, '4.3-Costes no-lanzadera'!$B$1:$Z$1, 0)))), \"\", SUM(INDEX('4.3-Costes no-lanzadera'!$B:$Z, 0, MATCH(A5, '4.3-Costes no-lanzadera'!$B$1:$Z$1, 0))))","v":{"v":14.5,"d":"$14.50"}}]
[{"$f":"IF(ISBLANK('Consolidated list'!A6),\"\",'Consolidated list'!A6)","v":"ACTED"},{"$f":"_xlfn.XLOOKUP(A6,'4.3-Costes Lanzadera'!A:A,'4.3-Costes Lanzadera'!D:D,\" \")","v":{"v":428.57142857142856,"d":"$428.57"}},{"$f":"IF(ISNA(SUM(INDEX('4.3-Costes no-lanzadera'!$B:$Z, MATCH(A6, '4.3-Costes no-lanzadera'!$A:$A, 0), 0))), \"\", SUM(INDEX('4.3-Costes no-lanzadera'!$B:$Z, MATCH(A6, '4.3-Costes no-lanzadera'!$A:$A, 0), 0)))","v":""},{"v":428.57142857142856,"d":"$428.57"},{"$f":"IF(ISNA(SUM(INDEX('4.3-Costes no-lanzadera'!$B:$Z, 0, MATCH(A6, '4.3-Costes no-lanzadera'!$B$1:$Z$1, 0)))), \"\", SUM(INDEX('4.3-Costes no-lanzadera'!$B:$Z, 0, MATCH(A6, '4.3-Costes no-lanzadera'!$B$1:$Z$1, 0))))","v":""}]
[{"$f":"IF(ISBLANK('Consolidated list'!A7),\"\",'Consolidated list'!A7)","v":"WVI"},{"$f":"_xlfn.XLOOKUP(A7,'4.3-Costes Lanzadera'!A:A,'4.3-Costes Lanzadera'!D:D,\" \")","v":{"v":428.57142857142856,"d":"$428.57"}},{"$f":"IF(ISNA(SUM(INDEX('4.3-Costes no-lanzadera'!$B:$Z, MATCH(A7, '4.3-Costes no-lanzadera'!$A:$A, 0), 0))), \"\", SUM(INDEX('4.3-Costes no-lanzadera'!$B:$Z, MATCH(A7, '4.3-Costes no-lanzadera'!$A:$A, 0), 0)))","v":""},{"v":428.57142857142856,"d":"$428.57"},{"$f":"IF(ISNA(SUM(INDEX('4.3-Costes no-lanzadera'!$B:$Z, 0, MATCH(A7, '4.3-Costes no-lanzadera'!$B$1:$Z$1, 0)))), \"\", SUM(INDEX('4.3-Costes no-lanzadera'!$B:$Z, 0, MATCH(A7, '4.3-Costes no-lanzadera'!$B$1:$Z$1, 0))))","v":""}]
[{"$f":"IF(ISBLANK('Consolidated list'!A8),\"\",'Consolidated list'!A8)","v":"TDH-L"},{"$f":"_xlfn.XLOOKUP(A8,'4.3-Costes Lanzadera'!A:A,'4.3-Costes Lanzadera'!D:D,\" \")","v":{"v":428.57142857142856,"d":"$428.57"}},{"$f":"IF(ISNA(SUM(INDEX('4.3-Costes no-lanzadera'!$B:$Z, MATCH(A8, '4.3-Costes no-lanzadera'!$A:$A, 0), 0))), \"\", SUM(INDEX('4.3-Costes no-lanzadera'!$B:$Z, MATCH(A8, '4.3-Costes no-lanzadera'!$A:$A, 0), 0)))","v":""},{"v":428.57142857142856,"d":"$428.57"},{"$f":"IF(ISNA(SUM(INDEX('4.3-Costes no-lanzadera'!$B:$Z, 0, MATCH(A8, '4.3-Costes no-lanzadera'!$B$1:$Z$1, 0)))), \"\", SUM(INDEX('4.3-Costes no-lanzadera'!$B:$Z, 0, MATCH(A8, '4.3-Costes no-lanzadera'!$B$1:$Z$1, 0))))","v":""}]
[{"$f":"IF(ISBLANK('4.3-Costes no-lanzadera'!A9),\"\",'4.3-Costes no-lanzadera'!A9)","v":""},{"$f":"_xlfn.XLOOKUP(A9,'4.3-Costes Lanzadera'!A:A,'4.3-Costes Lanzadera'!D:D,\" \")","v":" "},{"$f":"IF(ISNA(SUM(INDEX('4.3-Costes no-lanzadera'!$B:$Z, MATCH(A9, '4.3-Costes no-lanzadera'!$A:$A, 0), 0))), \"\", SUM(INDEX('4.3-Costes no-lanzadera'!$B:$Z, MATCH(A9, '4.3-Costes no-lanzadera'!$A:$A, 0), 0)))","v":""},"",{"$f":"IF(ISNA(SUM(INDEX('4.3-Costes no-lanzadera'!$B:$Z, 0, MATCH(A9, '4.3-Costes no-lanzadera'!$B$1:$Z$1, 0)))), \"\", SUM(INDEX('4.3-Costes no-lanzadera'!$B:$Z, 0, MATCH(A9, '4.3-Costes no-lanzadera'!$B$1:$Z$1, 0))))","v":""}]
[{"$f":"IF(ISBLANK('4.3-Costes no-lanzadera'!A10),\"\",'4.3-Costes no-lanzadera'!A10)","v":""},{"$f":"_xlfn.XLOOKUP(A10,'4.3-Costes Lanzadera'!A:A,'4.3-Costes Lanzadera'!D:D,\" \")","v":" "},{"$f":"IF(ISNA(SUM(INDEX('4.3-Costes no-lanzadera'!$B:$Z, MATCH(A10, '4.3-Costes no-lanzadera'!$A:$A, 0), 0))), \"\", SUM(INDEX('4.3-Costes no-lanzadera'!$B:$Z, MATCH(A10, '4.3-Costes no-lanzadera'!$A:$A, 0), 0)))","v":""},"",{"$f":"IF(ISNA(SUM(INDEX('4.3-Costes no-lanzadera'!$B:$Z, 0, MATCH(A10, '4.3-Costes no-lanzadera'!$B$1:$Z$1, 0)))), \"\", SUM(INDEX('4.3-Costes no-lanzadera'!$B:$Z, 0, MATCH(A10, '4.3-Costes no-lanzadera'!$B$1:$Z$1, 0))))","v":""}]
[{"$f":"IF(ISBLANK('4.3-Costes no-lanzadera'!A11),\"\",'4.3-Costes no-lanzadera'!A11)","v":""},{"$f":"_xlfn.XLOOKUP(A11,'4.3-Costes Lanzadera'!A:A,'4.3-Costes Lanzadera'!D:D,\" \")","v":" "},{"$f":"IF(ISNA(SUM(INDEX('4.3-Costes no-lanzadera'!$B:$Z, MATCH(A11, '4.3-Costes no-lanzadera'!$A:$A, 0), 0))), \"\", SUM(INDEX('4.3-Costes no-lanzadera'!$B:$Z, MATCH(A11, '4.3-Costes no-lanzadera'!$A:$A, 0), 0)))","v":""},"",{"$f":"IF(ISNA(SUM(INDEX('4.3-Costes no-lanzadera'!$B:$Z, 0, MATCH(A11, '4.3-Costes no-lanzadera'!$B$1:$Z$1, 0)))), \"\", SUM(INDEX('4.3-Costes no-lanzadera'!$B:$Z, 0, MATCH(A11, '4.3-Costes no-lanzadera'!$B$1:$Z$1, 0))))","v":""}]
[{"$f":"IF(ISBLANK('4.3-Costes no-lanzadera'!A12),\"\",'4.3-Costes no-lanzadera'!A12)","v":""},{"$f":"_xlfn.XLOOKUP(A12,'4.3-Costes Lanzadera'!A:A,'4.3-Costes Lanzadera'!D:D,\" \")","v":" "},{"$f":"IF(ISNA(SUM(INDEX('4.3-Costes no-lanzadera'!$B:$Z, MATCH(A12, '4.3-Costes no-lanzadera'!$A:$A, 0), 0))), \"\", SUM(INDEX('4.3-Costes no-lanzadera'!$B:$Z, MATCH(A12, '4.3-Costes no-lanzadera'!$A:$A, 0), 0)))","v":""},"",{"$f":"IF(ISNA(SUM(INDEX('4.3-Costes no-lanzadera'!$B:$Z, 0, MATCH(A12, '4.3-Costes no-lanzadera'!$B$1:$Z$1, 0)))), \"\", SUM(INDEX('4.3-Costes no-lanzadera'!$B:$Z, 0, MATCH(A12, '4.3-Costes no-lanzadera'!$B$1:$Z$1, 0))))","v":""}]
[{"$f":"IF(ISBLANK('4.3-Costes no-lanzadera'!A13),\"\",'4.3-Costes no-lanzadera'!A13)","v":""},{"$f":"_xlfn.XLOOKUP(A13,'4.3-Costes Lanzadera'!A:A,'4.3-Costes Lanzadera'!D:D,\" \")","v":" "},{"$f":"IF(ISNA(SUM(INDEX('4.3-Costes no-lanzadera'!$B:$Z, MATCH(A13, '4.3-Costes no-lanzadera'!$A:$A, 0), 0))), \"\", SUM(INDEX('4.3-Costes no-lanzadera'!$B:$Z, MATCH(A13, '4.3-Costes no-lanzadera'!$A:$A, 0), 0)))","v":""},"",{"$f":"IF(ISNA(SUM(INDEX('4.3-Costes no-lanzadera'!$B:$Z, 0, MATCH(A13, '4.3-Costes no-lanzadera'!$B$1:$Z$1, 0)))), \"\", SUM(INDEX('4.3-Costes no-lanzadera'!$B:$Z, 0, MATCH(A13, '4.3-Costes no-lanzadera'!$B$1:$Z$1, 0))))","v":""}]
[{"$f":"IF(ISBLANK('4.3-Costes no-lanzadera'!A14),\"\",'4.3-Costes no-lanzadera'!A14)","v":""},{"$f":"_xlfn.XLOOKUP(A14,'4.3-Costes Lanzadera'!A:A,'4.3-Costes Lanzadera'!D:D,\" \")","v":" "},{"$f":"IF(ISNA(SUM(INDEX('4.3-Costes no-lanzadera'!$B:$Z, MATCH(A14, '4.3-Costes no-lanzadera'!$A:$A, 0), 0))), \"\", SUM(INDEX('4.3-Costes no-lanzadera'!$B:$Z, MATCH(A14, '4.3-Costes no-lanzadera'!$A:$A, 0), 0)))","v":""},"",{"$f":"IF(ISNA(SUM(INDEX('4.3-Costes no-lanzadera'!$B:$Z, 0, MATCH(A14, '4.3-Costes no-lanzadera'!$B$1:$Z$1, 0)))), \"\", SUM(INDEX('4.3-Costes no-lanzadera'!$B:$Z, 0, MATCH(A14, '4.3-Costes no-lanzadera'!$B$1:$Z$1, 0))))","v":""}]
[{"$f":"IF(ISBLANK('4.3-Costes no-lanzadera'!A15),\"\",'4.3-Costes no-lanzadera'!A15)","v":""},{"$f":"_xlfn.XLOOKUP(A15,'4.3-Costes Lanzadera'!A:A,'4.3-Costes Lanzadera'!D:D,\" \")","v":" "}]
[{"$f":"IF(ISBLANK('4.3-Costes no-lanzadera'!A16),\"\",'4.3-Costes no-lanzadera'!A16)","v":""}]
[{"$f":"IF(ISBLANK('4.3-Costes no-lanzadera'!A17),\"\",'4.3-Costes no-lanzadera'!A17)","v":""}]
[{"$f":"IF(ISBLANK('4.3-Costes no-lanzadera'!A18),\"\",'4.3-Costes no-lanzadera'!A18)","v":""}]
[]
[]
["to be mentionned on that page:"]
["Period covered:"]

{"sheet":"4.4-Solicitud de reembolso","index":7,"n_rows":22,"n_cols":11,"rows_kept":22}
[]
[]
[]
[null,null,"A:","….",{"$nulls":6},"Fecha: "]
[null,null,"De: XXXXX Ref: "]
[]
[null,null,"Reembolso de gastos "]
[]
[null,null,"De conformidad con el Acuerdo firmado al que se hace referencia….. de fecha…. Y según el presupuesto aprobado, "]
[]
[]
[null,null,"Este es para certificar que el servicio que se está... ha sido entregado exitosamente y se adjunta el informe de actividad.  "]
[null,null," "]
[]
[null,null,"….   por lo que se solicita el reembolso de USD….- "]
[]
[]
[]
[null,null,"___________________________"]
[null,null,"Firma del funcionario autorizado: Nombre del funcionario autorizado Fecha"]
[]
[{"$nulls":7},"Sello de la ONG"]

{"sheet":"Consolidated list","index":8,"n_rows":9,"n_cols":1,"rows_kept":9,"hidden":true}
[]
["MDM"]
["DRC"]
["ACF-S"]
["SI"]
["ACTED"]
["WVI"]
["TDH-L"]
["HI-F"]