{"text_format":"1","workbook":"xlsx","n_sheets":21,"sheets":["Portada","Instrucciones","Diagramas","Ajustes","Información_Cribado","Población","Costes","Coste cribado y VN","Estancia Media","Nutrición Enteral","Presentaciones","Nutrición Enteral Sonda","Presentaciones Sonda","Nutrición Parenteral","Utilidades","Resultados","Referencias","Listas","Datos listas población","Costes por CCAA cribado ","Datos listas cuestionarios"],"not_rendered":{"charts":2,"images":17,"macros":1,"external_links":0,"defined_names":5,"comments":4,"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":"Portada","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Instrucciones","index":1,"n_rows":14,"n_cols":5,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Menú de Navegación",null,"La calculadora dispone de un menú de navegación situado a la izquierda de cada hoja. A través de los botones del menú el usuario puede desplazarse por la calculadora."]
[]
[null,null,null,null,"Las celdas verdes pueden modificarse por el usuario."]
[]
[null,null,null,null,"Las celdas blancas contienen cálculos o referencias, y no son modificables por el usuario."]
[]
[null,null,null,null,"Los símbolos \"+\" y \"-\" amplían u ocultan la información de cada pestaña."]
[]
[null,null,null,null,"A través del botón de la izquierda podrá obtener información extra de la pestaña en la que se encuentre."]
[]
[null,null,null,null,"El botón Reset que aparece en algunas pestañas en la parte superior derecha y sirve para restablecer los valores por defecto de la herramienta. "]
[]
[null,null,null,null,"Las referencias están indicadas con número entre paréntesis o en una columna, y pueden ser consultadas en la pestaña Referencias. "]

{"sheet":"Diagramas","index":2,"n_rows":21,"n_cols":3,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Introducción"]
[]
[null,null,"Para distinguir la desnutrición en España provocada por la hambruna o pobreza, de la provocada por otras causas, se usa el término de desnutrición relacionada con la enfermedad (DRE). La DRE puede deberse a una ingesta insuficiente de nutrientes y/o una falta de aprovechamiento de los mismos (1). Se definen tres tipos de DRE (1):\n- Desnutrición crónica pura sin inflamación.\n- Desnutrición asociada a enfermedades crónicas o condiciones que presentan inflamación en grado leve o moderado. \n- Desnutrición asociada a enfermedad aguda o estado lesional que cursa con una marcada respuesta inflamatoria. \nEn la figura 1, se muestran diversas razones por las que una persona puede padecer DRE."]
[]
[null,null,"Figura 1. Causas de la desnutrición relacionada con la enfermedad"]
[null,null,"Fuente: Álvarez et al. 2018 (1)"]
[null,null,"Tratar la DRE ha demostrado tener efectos positivos en los pacientes hospitalizados, disminuyendo la inflamación y mejorando su pronóstico. "]
[]
[]
[null,null,"Análisis de Impacto Presupuestario"]
[]
[null,null,"Se ha realizado un análisis de impacto presupuestario para estimar la variación en el presupuesto del Sistemana Nacional de Salud (SNS) español del cribado de la DRE en pacientes hospitalizados. El estudio se ha realizado desde la perspectiva del SNS con un horizonte temporal de 3 años. La población elegible varía en base a la población de análisis seleccionada (España, Comunidad Autónoma u hospital), y al cuestionario de cribado seleccionado. Se incluyen los costes de cribado, valoración nutricional, seguimiento intrahospitalario, coste de la nutrición enteral (oral o por sonda) y parenteral, y el coste de la estancia del paciente (Figura 2). "]
[]
[null,null,"Figura 2. Diagrama del Impacto presupuestario"]
[null,null,"Fuente: Elaboración propia"]
[]
[]
[null,null,"Análisis Coste-Utilidad"]
[]
[null,null,"Se ha realizado un análisis coste-utilidad para estimar la eficiencia relativa del cribado en DRE de pacientes hospitalizados en el Sisteman Nacional de Salud (SNS) español. El estudio se ha realizado desde la perspectiva del SNS con un horizonte temporal de 3 meses. La población elegible varía en base a la población de análisis seleccionada (España, Comunidad Autónoma u hospital), y al cuestionario de cribado seleccionado. Se incluyen los costes de cribado, valoración nutricional, seguimiento intrahospitalario, coste de la nutrición enteral (oral o por sonda) y parenteral, y el coste de la estancia del paciente. Además, se contemplan las utilidades al alta hospitalaria y a los 3 meses del alta. "]

{"sheet":"Ajustes","index":3,"n_rows":38,"n_cols":15,"rows_kept":38,"cut":false,"hidden":false,"merged":[[27,5,28,5],[3,2,3,6],[16,2,16,6],[30,3,32,5],[35,2,35,6]]}
[]
[]
[null,null,"Población"]
[null,null,"(i) Por favor, seleccione la población de análisis (España, Comunidad Autónoma u hospital). En caso de seleccionar \"Comunidad Autónoma\" u \"hospital\" indique en qué comunidad/centro quiere realizar el análisis. El usuario, también, puede introducir una población de forma manual. Si selecciona esa opción, podrá seleccionar los costes para una Comunidad Autónoma específica, o España en general. La introducción manual de la población se realizará en la pestaña población."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E6=Listas!A4","v":false}]
[null,null,null,"Población","España"]
[]
[null,null,null,"Comunidad Autónoma"]
[]
[null,null,null,"Provincia"]
[]
[null,null,null,"Hospital"]
[]
[null,null,null,"Costes"]
[]
[null,null,"Cuestionario de Cribado"]
[null,null,"(i) Por favor, seleccione el cuestionario de cribado del análisis. A través del botón de la derecha podrá obtener información extra sobre los cuestionarios."]
[]
[null,null,null,"Cuestionario","NRS 2002®",null,null,null,null,null,null,null,null,{"$f":"O19=E19","v":false},"MNA®"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Toda la población",{"$f":"N20=E21","v":false}]
[null,null,null,"Población",null,null,null,null,null,null,null,null,null,"≥ 65 años",{"$f":"N21=E21","v":false}]
[]
[null,null,"Ajustes específicos del análisis Coste-Utilidad"]
[]
[null,null,null,"Horizonte temporal",3]
[]
[null,null,null,null,"Dato","Referencia"]
[null,null,null,"Tasa de descuento de los costes",0,{"$f":"Referencias!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Tasa de descuento de las utilidades",0]
[]
[null,null,null,"Al ser el horizonte temporal menor de un año, no se incluye tasa de descuento de costes ni utilidades."]
[]
[]
[]
[null,null,"Umbral coste utilidad"]
[null,null,"(i) Las guias de evaluación económica establecen para España un umbral de 25.000 €/AVAC, siendo este modificable."]
[]
[null,null,null,"Umbral",25000,{"$f":"CONCATENATE(Referencias!$C$3,\" - \",Referencias!$C$5)","v":"2 - 4"},null,null,null,null,null,null,null,25000]

{"sheet":"Información_Cribado","index":4,"n_rows":10,"n_cols":6,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,"Cuestionario","PDF","Características específicas","Estudios"]
[null,null,"MUST",null,"Puede ser aplicado en todos los pacientes adultos de cualquier nivel asistencial.",{"$f":"CONCATENATE(\"Castro-Vega I. et al 2017 (\",Referencias!$C$6,\")\")","v":"Castro-Vega I. et al 2017 (5)"}]
[null,null,"NRS 2002®",null,"Herramienta de cribado recomendado por la ESPEN para pacientes hospitalizados.",{"$f":"CONCATENATE(\"Álvarez-Hernández J. et al 2012 (\",Referencias!$C$7,\")\")","v":"Álvarez-Hernández J. et al 2012 (6)"}]
[null,null,"MNA®",null,"Herramienta diseñada para detectar la presencia de desnutrición o riesgo de desarrollarla en pacientes ancianos en domicilio, residencias u hospitalizados.",{"$f":"CONCATENATE(\"Cuerda C. et al 2016 (\",Referencias!$C$8,\")\")","v":"Cuerda C. et al 2016 (7)"}]
[null,null,"MST",null,"Puede ser aplicado en pacientes hospitalizados y ambulatorios, y cumplimentado por el propio paciente, un familiar, cuidador o el médico.",{"$f":"CONCATENATE(\"Castro-Vega I. et al 2017 (\",Referencias!$C$6,\")\")","v":"Castro-Vega I. et al 2017 (5)"}]
[null,null,"SNAQ",null,"En este estudio se ha considerado el cuestionario específico indicado en pacientes hospitalizados.",{"$f":"CONCATENATE(\"Kruizenga H. et al 2016 (\",Referencias!$C$9,\")\")","v":"Kruizenga H. et al 2016 (8)"}]
[null,null,"VSG",null,"Es un método que clasifica a los pacientes de forma subjetiva en base a datos obtenidos de la historia clínica y la exploración física.",{"$f":"CONCATENATE(\"Norman K. et al 2016 (\",Referencias!$C$10,\")\")","v":"Norman K. et al 2016 (9)"}]

{"sheet":"Población","index":5,"n_rows":34,"n_cols":19,"rows_kept":34,"cut":false,"hidden":false,"merged":[[22,2,22,7],[24,2,24,7],[7,2,7,3],[9,2,9,3],[15,2,15,3],[32,2,32,3],[33,2,33,3],[33,4,33,6],[30,2,30,3],[31,2,31,3],[31,4,31,6]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Busca población","Busca Tasa","Población mayor de 18 años de referencia del "]
[null,null,"Población",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q4=TRUE,R4,IF(Q5=TRUE,Ajustes!$E$8,Ajustes!$E$12))","v":"España"},{"$f":"IF(Q6=TRUE,Ajustes!$E$8,IF(Q4=TRUE,R4,Ajustes!$E$8))","v":"España"},"Población mayor de 18 años residente en "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R4=Ajustes!$E$6","v":true},"España",{"$f":"CONCATENATE(S3,R4)","v":"Población mayor de 18 años residente en España"}]
[null,null,null,null,2021,2022,2023,"Referencia",null,null,null,null,null,null,null,null,{"$f":"R5=Ajustes!$E$6","v":false},"Comunidad Autónoma",{"$f":"CONCATENATE(S3,Ajustes!E8)","v":"Población mayor de 18 años residente en "}]
[null,null,{"$f":"VLOOKUP(TRUE,Q4:S6,3,FALSE)","v":"Población mayor de 18 años residente en España"},null,{"$f":"VLOOKUP($Q$3,'Datos listas población'!$A:$E,'Datos listas población'!B$1,FALSE)","v":39094263.70051901},{"$f":"VLOOKUP($Q$3,'Datos listas población'!$A:$E,'Datos listas población'!C$1,FALSE)","v":39235660.451964997},{"$f":"VLOOKUP($Q$3,'Datos listas población'!$A:$E,'Datos listas población'!D$1,FALSE)","v":39389925.788818009},{"$f":"VLOOKUP($Q$3,'Datos listas población'!$A:$E,'Datos listas población'!E$1,FALSE)","v":10},null,null,null,null,null,null,null,null,{"$f":"R6=Ajustes!$E$6","v":false},"Hospital",{"$f":"CONCATENATE(S2,Ajustes!E12)","v":"Población mayor de 18 años de referencia del "}]
[]
[null,null,"% población ≥ 65 años",null,1,1,1,{"$f":"VLOOKUP($R$3,'Datos listas población'!$A:$X,'Datos listas población'!M$1,FALSE)","v":10},null,null,null,null,null,null,null,null,{"$f":"IF(Ajustes!$N$19=FALSE,1,IF(Ajustes!$O$20=TRUE,1,VLOOKUP($R$3,'Datos listas población'!$A:$X,'Datos listas población'!J$1,FALSE)))","v":1},{"$f":"IF(Ajustes!$N$19=FALSE,1,IF(Ajustes!$O$20=TRUE,1,VLOOKUP($R$3,'Datos listas población'!$A:$X,'Datos listas población'!K$1,FALSE)))","v":1},{"$f":"IF(Ajustes!$N$19=FALSE,1,IF(Ajustes!$O$20=TRUE,1,VLOOKUP($R$3,'Datos listas población'!$A:$X,'Datos listas población'!L$1,FALSE)))","v":1}]
[]
[null,null,"Pacientes ≥ de 65 años",null,{"$f":"E8*E6","v":39094263.70051901},{"$f":"F8*F6","v":39235660.451964997},39389925.788818009,{"$f":"CONCATENATE(VLOOKUP($Q$3,'Datos listas población'!$A:$E,'Datos listas población'!E$1,FALSE),\", \",VLOOKUP($R$3,'Datos listas población'!$A:$I,'Datos listas población'!I$1,FALSE))","v":"10, 13"}]
[]
[null,null,"Tasa de hospitalización anual (10.000 habitantes)",null,3314.61,3314.61,3314.61,{"$f":"VLOOKUP($R$3,'Datos listas población'!$A:$I,'Datos listas población'!I$1,FALSE)","v":13},null,null,null,null,null,null,null,null,{"$f":"IF(Ajustes!$O$21=TRUE,VLOOKUP($R$3,'Datos listas población'!$A:$Z,'Datos listas población'!P$1,FALSE),VLOOKUP($R$3,'Datos listas población'!$A:$L,'Datos listas población'!F$1,FALSE))","v":3314.61},{"$f":"IF(Ajustes!$O$21=TRUE,VLOOKUP($R$3,'Datos listas población'!$A:$Z,'Datos listas población'!Q$1,FALSE),VLOOKUP($R$3,'Datos listas población'!$A:$L,'Datos listas población'!G$1,FALSE))","v":3314.61},{"$f":"IF(Ajustes!$O$21=TRUE,VLOOKUP($R$3,'Datos listas población'!$A:$Z,'Datos listas población'!R$1,FALSE),VLOOKUP($R$3,'Datos listas población'!$A:$L,'Datos listas población'!H$1,FALSE))","v":3314.61}]
[]
[null,null,"Pacientes hospitalizados anualmente",null,{"$f":"E10*(E12/10000)","v":12958223.740437731},{"$f":"F10*(F12/10000)","v":13005091.249068771},13056224.191887407,{"$f":"CONCATENATE(VLOOKUP($Q$3,'Datos listas población'!$A:$E,'Datos listas población'!E$1,FALSE),\", \",VLOOKUP($R$3,'Datos listas población'!$A:$I,'Datos listas población'!I$1,FALSE))","v":"10, 13"},null,null,null,null,null,null,null,null,{"$f":"Ajustes!$E$6=R14","v":false},"Introducción Manual"]
[]
[null,null,"Introducir población deseada",null,1000,1000,1000,null,null,null,null,null,null,null,null,null,1000,1000,1000]
[]
[null,null,"Población Objetivo",null,{"$f":"IF(Ajustes!$E$6=Listas!$A$4,Población!E16,Población!E14)","v":12958223.740437731},{"$f":"IF(Ajustes!$E$6=Listas!$A$4,Población!F16,Población!F14)","v":13005091.249068771},{"$f":"IF(Ajustes!$E$6=Listas!$A$4,Población!G16,Población!G14)","v":13056224.191887407}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,"Tasas "]
[]
[null,null,{"$f":"CONCATENATE(\"Pacientes que se someterán a una valoración nutricional \",Q23)","v":"Pacientes que se someterán a una valoración nutricional NRS 2002®"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Ajustes!$E$19","v":"NRS 2002®"},null,{"$f":"IF(S24=Q23,TRUE,IF(S25=Q23,TRUE,IF(S26=Q23,TRUE,FALSE)))","v":true}]
[null,null,"Positividad del cuestionario de desnutrición",0.23022847100175747,{"$f":"E18*$D$24","v":2983352.0386596536},{"$f":"F18*$D$24","v":2994142.2735114391},{"$f":"G18*$D$24","v":3005914.5327543942},{"$f":"VLOOKUP($Q$23,'Datos listas cuestionarios'!$A$1:$E$8,'Datos listas cuestionarios'!$C$1,FALSE)","v":6},null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($Q$23,'Datos listas cuestionarios'!$A$1:$E$8,'Datos listas cuestionarios'!$B$1,FALSE)","v":0.23022847100175747},null,"NRS 2002®"]
[null,null,{"$f":"CONCATENATE(\"Pacientes que tendrán que recibir un tratamiento o seguimiento \",Q23)","v":"Pacientes que tendrán que recibir un tratamiento o seguimiento NRS 2002®"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SNAQ"]
[null,null,"Prevalencia de desnutrición tras valoración nutricional",1,{"$f":"E24*$D$26","v":2983352.0386596536},{"$f":"F24*$D$26","v":2994142.2735114391},{"$f":"G24*$D$26","v":3005914.5327543942},{"$f":"VLOOKUP($Q$23,'Datos listas cuestionarios'!$A$1:$E$8,'Datos listas cuestionarios'!$E$1,FALSE)","v":6},null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($Q$23,'Datos listas cuestionarios'!$A$1:$E$8,'Datos listas cuestionarios'!$D$1,FALSE)","v":1},null,"VSG"]
[]
[null,null,"Características de la población desnutrida"]
[]
[null,null,null,null,null,null,null,"Referencia"]
[null,null,"Edad media de los pacientes",null,58.5,null,null,{"$f":"Referencias!$C$7","v":6},null,null,null,null,null,null,null,null,71.400000000000006]
[null,null,"Peso medio de los pacientes",null,58.5,null,null,{"$f":"Referencias!$C$7","v":6},null,null,null,null,null,null,null,null,58.5]
[null,null,"Altura media de los pacientes",null,162.30000000000001,null,null,{"$f":"Referencias!$C$7","v":6},null,null,null,null,null,null,null,null,162.30000000000001]
[null,null,"Índice de masa corporal medio de los pacientes",null,{"$f":"E32/(E33/100)^2","v":22.208479539156961},null,null,{"$f":"Referencias!$C$7","v":6}]

{"sheet":"Costes","index":6,"n_rows":87,"n_cols":20,"rows_kept":87,"cut":false,"hidden":false,"merged":[[17,2,17,8],[57,5,57,7],[61,5,61,7],[23,5,23,7],[29,5,29,8],[29,2,29,3],[58,5,58,7],[59,5,59,7],[20,5,20,7],[46,5,46,7],[45,5,45,7],[31,5,31,7],[43,5,43,7],[79,6,79,8],[79,3,79,5],[33,5,33,7],[34,5,34,7],[35,5,35,7],[39,2,39,8],[37,5,37,7],[62,5,62,7],[60,5,60,8],[60,2,60,3],[47,5,47,7],[3,2,3,8],[72,6,72,8],[72,3,72,5],[55,5,55,7],[64,5,64,7],[65,5,65,7],[66,5,66,7],[68,5,68,7],[53,2,53,3],[53,5,53,8],[19,5,19,7],[21,5,21,7],[49,5,49,7],[27,2,27,8],[41,2,41,3],[41,5,41,8]]}
[]
[]
[null,null,"Costes asociados al cribado de DRE y la valoración nutricional"]
[null,null,"(i) A través del botón de la derecha podrá obtener información extra sobre los costes derivados de este apartado."]
[]
[null,null,null,"Coste"]
[null,null,"Coste cribado",{"$f":"VLOOKUP(TRUE,'Coste cribado y VN'!N5:U10,8,FALSE)","v":1.7745719178082191},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($P$16=TRUE,$O$8,$P$8)","v":"España"}]
[null,null,"Coste Valoración Nutricional Inicial",{"$f":"'Coste cribado y VN'!$I$15+'Coste cribado y VN'!$I$18+'Coste cribado y VN'!$I$21+'Coste cribado y VN'!$I$24+'Coste cribado y VN'!$I$31+'Coste cribado y VN'!$I$34+'Coste cribado y VN'!$I$38+'Coste cribado y VN'!$I$44","v":31.816364315340699},null,null,null,null,null,null,null,null,null,null,{"$f":"Ajustes!$E$6","v":"España"},{"$f":"IF(Ajustes!$E$8=0,Ajustes!$E$14,Ajustes!$E$8)","v":0}]
[null,null,"Coste seguimiento del cribado (por semana)",{"$f":"'Coste cribado y VN'!$N$45","v":29.13439538075}]
[]
[null,null,"Tiempo de inicio de la nutrición"]
[]
[null,null,null,"Dato","Referencia"]
[null,null,"Días hasta que se inicia la nutrición tras el cribado",1,{"$f":"Referencias!$C$15","v":14},null,null,null,null,null,null,null,null,null,1]
[null,null,"Días hasta que se inicia la nutrición sin cribado",{"$f":"D14*2","v":2},{"$f":"Referencias!$C$15","v":14}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"España",{"$f":"$O$16=$O$8","v":true}]
[null,null,"Coste estancia y reingreso",null,null,null,null,null,null,null,null,null,null,null,"Comunidad Autónoma"]
[null,null,"(i) A través del botón de la derecha podrá obtener información extra sobre los costes derivados de este apartado."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hospital"]
[null,null,"Pacientes desnutridos con cribado","Dato",null,"Pacientes desnutridos sin cribado",null,null,"Dato"]
[null,null,"Días de Estancia",{"$f":"'Estancia Media'!$D$6","v":5.2651773981603158},null,"Días de Estancia",null,null,{"$f":"'Estancia Media'!$G$6","v":7.2}]
[null,null,"Coste por paciente por estancia/reingreso",{"$f":"'Estancia Media'!$D$19","v":2044.3008312221846},null,"Coste por paciente por estancia/reingreso",null,null,{"$f":"'Estancia Media'!$G$19","v":2795.5308761187466}]
[null,null,"Coste por reingreso de más",{"$f":"EstanciaMedia_cribado*D24","v":579.21856884628562},null,null,null,null,{"$f":"EstanciaMedia_sincribar*I24","v":1345.9963477608778},null,"Oculto"]
[null,null,"% pacientes que reingresan",{"$f":"'Estancia Media'!$D$25","v":0.28333333333333333},null,"% pacientes que reingresan",null,null,{"$f":"'Estancia Media'!$G$25","v":0.48148148148148145}]
[]
[null,null,"Nutrición enteral"]
[]
[null,null,"Oral"]
[]
[null,null,"Cribado",null,null,"Sin cribado"]
[]
[null,null,"% de tiempo que se administra la nutrición enteral durante la estancia",1,null,"% de tiempo que se administra la nutrición enteral durante la estancia",null,null,1,null,null,null,null,null,1]
[]
[null,null,"Pacientes desnutridos con cribado","Coste",null,"Pacientes desnutridos sin cribado",null,null,"Coste"]
[null,null,"Coste suplemento/día",{"$f":"'Nutrición Enteral'!$J$24","v":9.2952988923178097},null,"Coste suplemento/día",null,null,{"$f":"'Nutrición Enteral'!$J$36","v":9.2952988923178097}]
[null,null,"Coste de administración",null,null,"Coste de administración"]
[]
[null,null,"Coste total durante la hospitalización",{"$f":"D35*(D21-D14)*D32","v":39.646098744658538},null,"Coste total durante la hospitalización",null,null,{"$f":"I35*(I21-D15)*I32","v":48.335554240052609}]
[]
[null,null,"Sonda"]
[]
[null,null,"Cribado",null,null,"Sin cribado"]
[]
[null,null,"% de tiempo que se administra la nutrición enteral durante la estancia",1,null,"% de tiempo que se administra la nutrición enteral durante la estancia",null,null,1,null,null,null,null,null,1]
[]
[null,null,"Pacientes desnutridos con cribado","Coste",null,"Pacientes desnutridos sin cribado",null,null,"Coste"]
[null,null,"Coste nutrición enteral",{"$f":"'Nutrición Enteral Sonda'!$J$20","v":35.597751601239672},null,"Coste nutrición enteral",null,null,{"$f":"'Nutrición Enteral Sonda'!$J$28","v":35.597751601239672}]
[null,null,"Coste de la sonda y de la colocación de la sonda",{"$f":"'Nutrición Enteral Sonda'!$J$40+'Nutrición Enteral Sonda'!$E$37","v":37.116441215485516},null,"Coste de la sonda y de la colocación de la sonda",null,null,{"$f":"'Nutrición Enteral Sonda'!$J$40+'Nutrición Enteral Sonda'!$E$37","v":37.116441215485516}]
[]
[null,null,"Coste total durante la hospitalización",{"$f":"(D47*(D21-D14)*D44)+D48","v":188.94716677041814},null,"Coste total durante la hospitalización",null,null,{"$f":"(I47*(I21-D15)*I44)+I48","v":222.2247495419318}]
[]
[null,null,"Nutrición parenteral"]
[]
[null,null,"Cribado",null,null,"Sin cribado"]
[]
[null,null,{"$f":"CONCATENATE(\"% de tiempo que se administra la nutrición parenteral durante la estancia (\",Referencias!$C$15,\")\")","v":"% de tiempo que se administra la nutrición parenteral durante la estancia (14)"},0.8,null,{"$f":"CONCATENATE(\"% de tiempo que se administra la nutrición parenteral durante la estancia (\",Referencias!$C$15,\")\")","v":"% de tiempo que se administra la nutrición parenteral durante la estancia (14)"},null,null,0.8,null,null,null,null,null,null,0.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-I56","v":0.19999999999999996}]
[null,null,{"$f":"CONCATENATE(\"% Pacientes que pasan a nutrición enteral tras nutrición parenteral (\",Referencias!$C$15,\")\")","v":"% Pacientes que pasan a nutrición enteral tras nutrición parenteral (14)"},0.9,null,{"$f":"CONCATENATE(\"% Pacientes que pasan a nutrición enteral tras nutrición parenteral (\",Referencias!$C$15,\")\")","v":"% Pacientes que pasan a nutrición enteral tras nutrición parenteral (14)"},null,null,0.9,null,null,null,null,null,{"$f":"1-D56","v":0.19999999999999996},0.9]
[null,null,{"$f":"CONCATENATE(\"Tras la nutrición pareneteral, el \",TEXT($D$58,\"0%\"),\" de los pacientes recibiran nutrición enteral oral o por sonda. La nutrición parenteral supone un \",TEXT($D$56,\"0%\"),\" del tiempo, por favor, indique para el \",TEXT($O$58,\"0%\"),\" restante, que % del tiempo se administrará nutrición enteral.\")","v":"Tras la nutrición pareneteral, el 90% de los pacientes recibiran nutrición enteral oral o por sonda. La nutrición parenteral supone un 80% del tiempo, por favor, indique para el 20% restante, que % del tiempo se administrará nutrición enteral."},1,null,{"$f":"CONCATENATE(\"Tras la nutrición pareneteral, el \",TEXT($I$58,\"0%\"),\" de los pacientes recibiran nutrición enteral oral o por sonda. La nutrición parenteral supone un \",TEXT($I$56,\"0%\"),\" del tiempo, por favor, indique del \",TEXT($O$57,\"0%\"),\" restante, que % del tiempo se administrará nutrición enteral.\")","v":"Tras la nutrición pareneteral, el 90% de los pacientes recibiran nutrición enteral oral o por sonda. La nutrición parenteral supone un 80% del tiempo, por favor, indique del 20% restante, que % del tiempo se administrará nutrición enteral."},null,null,1,null,null,null,null,null,null,1]
[null,null,{"$f":"CONCATENATE(\"% de tiempo que se administra la nutrición enteral durante la estancia (\",Referencias!$C$15,\")\")","v":"% de tiempo que se administra la nutrición enteral durante la estancia (14)"},{"$f":"(1-D56)*D59","v":0.19999999999999996},null,{"$f":"CONCATENATE(\"% de tiempo que se administra la nutrición enteral durante la estancia (\",Referencias!$C$15,\")\")","v":"% de tiempo que se administra la nutrición enteral durante la estancia (14)"},null,null,{"$f":"(1-I56)*I59","v":0.19999999999999996},null,null,null,null,null,"Cribado","Sin cribado"]
[null,null,{"$f":"CONCATENATE(\"Distribución de los tratamientos tras nutrición parenteral (\",Referencias!$C$56,\")\")","v":"Distribución de los tratamientos tras nutrición parenteral (55)"},null,null,{"$f":"CONCATENATE(\"Distribución de los tratamientos tras nutrición parenteral (\",Referencias!$C$56,\")\")","v":"Distribución de los tratamientos tras nutrición parenteral (55)"},null,null,null,null,null,null,null,"Coste suplemento día",{"$f":"(D35*D62)+(D63*D47)","v":13.936908193892256},{"$f":"(I35*I62)+(I63*I47)","v":16.184036506559249}]
[null,null,"Nutrición enteral Oral",{"$f":"IFERROR(D76/SUM($D$76:$D$77),0)","v":0.82352941176470584},null,"Nutrición enteral Oral",null,null,{"$f":"IFERROR(I76/SUM($I$76:$I$77),0)","v":0.73809523809523803},null,null,null,null,"Coste admin",{"$f":"(D63*D48)","v":6.5499602144974443},{"$f":"(I63*I48)","v":9.7209726992938261}]
[null,null,"Nutrición Enteral por Sonda",{"$f":"IFERROR(D77/SUM($D$76:$D$77),0)","v":0.17647058823529413},null,"Nutrición Enteral por Sonda",null,null,{"$f":"IFERROR(I77/SUM($I$76:$I$77),0)","v":0.26190476190476192},null,null,null,null,null,{"$f":"IF(D60=0,0,(O61*(D21-D14)*D60)+O62)*D58","v":16.594773642236117},{"$f":"IF(I60=0,0,(P61*(I21-D15)*I60)+P62)*I58","v":23.897133599503899}]
[]
[null,null,"Pacientes desnutridos con cribado","Coste",null,"Pacientes desnutridos sin cribado",null,null,"Coste"]
[null,null,"Coste farmacológico/día parenteral",{"$f":"SUMPRODUCT('Nutrición Parenteral'!$G$27:$G$32,'Nutrición Parenteral'!$H$27:$H$32)","v":52.008606},null,"Coste farmacológico/día parenteral",null,null,{"$f":"SUMPRODUCT('Nutrición Parenteral'!$G$36:$G$41,'Nutrición Parenteral'!$H$36:$H$41)","v":52.008606}]
[null,null,"Coste de administración/fungible",{"$f":"'Nutrición Parenteral'!$P$48","v":79.099634387199515},null,"Coste de administración/fungible",null,null,{"$f":"'Nutrición Parenteral'!$P$58","v":83.569911200423945}]
[]
[null,null,"Coste total durante la hospitalización",{"$f":"(D66*(D21-D14)*D56)+D67+O63","v":273.15515268625563},null,"Coste total durante la hospitalización",null,null,{"$f":"(I66*(I21-D15)*I56)+I67+P63","v":323.82284575992782}]
[]
[null,null,"Distribución de los tratamientos"]
[]
[null,null,null,{"$f":"CONCATENATE(\"Pacientes desnutridos con cribado (\",Referencias!$C$56,\")\")","v":"Pacientes desnutridos con cribado (55)"},null,null,{"$f":"CONCATENATE(\"Pacientes desnutridos sin cribado (\",Referencias!$C$56,\")\")","v":"Pacientes desnutridos sin cribado (55)"}]
[null,null,null,2021,2022,2023,2021,2022,2023]
[null,null,"Dieta o sin tratamiento",{"$f":"1-SUM(D76:D78)","v":0.6228070175438597},{"$f":"1-SUM(E76:E78)","v":0.6228070175438597},0.6228070175438597,{"$f":"1-SUM(G76:G78)","v":0.86723163841807915},{"$f":"1-SUM(H76:H78)","v":0.86723163841807915},0.86723163841807915]
[null,null,"Nutrición enteral Oral",0.24561403508771928,0.24561403508771928,0.24561403508771928,8.7570621468926552E-2,8.7570621468926552E-2,8.7570621468926552E-2,null,null,null,null,null,0.24561403508771928,0.24561403508771928,0.24561403508771928,8.7570621468926552E-2,8.7570621468926552E-2,8.7570621468926552E-2]
[null,null,"Nutrición enteral sonda",5.2631578947368418E-2,5.2631578947368418E-2,5.2631578947368418E-2,3.1073446327683617E-2,3.1073446327683617E-2,3.1073446327683617E-2,null,null,null,null,null,5.2631578947368418E-2,5.2631578947368418E-2,5.2631578947368418E-2,3.1073446327683617E-2,3.1073446327683617E-2,3.1073446327683617E-2]
[null,null,"Nutrición Parenteral",7.8947368421052627E-2,7.8947368421052627E-2,7.8947368421052627E-2,1.4124293785310734E-2,1.4124293785310734E-2,1.4124293785310734E-2,null,null,null,null,null,7.8947368421052627E-2,7.8947368421052627E-2,7.8947368421052627E-2,1.4124293785310734E-2,1.4124293785310734E-2,1.4124293785310734E-2]
[]
[null,null,null,"con cribado",null,null,"sin cribado"]
[null,null,null,2021,2022,2023,2021,2022,2023]
[null,null,"Dieta o sin tratamiento",{"$f":"IFERROR(Población!E$26*D75,0)","v":1858052.5854810125},{"$f":"IFERROR(Población!F$26*E75,0)","v":1864772.8194676507},{"$f":"IFERROR(Población!G$26*F75,0)","v":1872104.6651365089},{"$f":"IFERROR(Población!E$26*G75,0)","v":2587257.2764647282},{"$f":"IFERROR(Población!F$26*H75,0)","v":2596614.909514158},{"$f":"IFERROR(Población!G$26*I75,0)","v":2606824.1851853081}]
[null,null,"Nutrición Enteral Oral",{"$f":"IFERROR(Población!E$26*D76,0)","v":732753.13230237097},{"$f":"IFERROR(Población!F$26*E76,0)","v":735403.36542386224},{"$f":"IFERROR(Población!G$26*F76,0)","v":738294.79751862306},{"$f":"IFERROR(Población!E$26*G76,0)","v":261253.99208601486},{"$f":"IFERROR(Población!F$26*H76,0)","v":262198.89965778141},{"$f":"IFERROR(Población!G$26*I76,0)","v":263229.80371578026}]
[null,null,"Nutrición Enteral Sonda",{"$f":"IFERROR(Población!E$26*D77,0)","v":157018.52835050807},{"$f":"IFERROR(Población!F$26*E77,0)","v":157586.43544797046},{"$f":"IFERROR(Población!G$26*F77,0)","v":158206.02803970495},{"$f":"IFERROR(Población!E$26*G77,0)","v":92703.029449876252},{"$f":"IFERROR(Población!F$26*H77,0)","v":93038.319233406306},{"$f":"IFERROR(Población!G$26*I77,0)","v":93404.123899147846}]
[null,null,"Nutrición Parenteral",{"$f":"IFERROR(Población!E$26*D78,0)","v":235527.79252576211},{"$f":"IFERROR(Población!F$26*E78,0)","v":236379.6531719557},{"$f":"IFERROR(Población!G$26*F78,0)","v":237309.04205955743},{"$f":"IFERROR(Población!E$26*G78,0)","v":42137.740659034658},{"$f":"IFERROR(Población!F$26*H78,0)","v":42290.145106093769},{"$f":"IFERROR(Población!G$26*I78,0)","v":42456.419954158111}]
[]
[null,null,"Tratados sin cribado",{"$f":"SUM(D83:D85)","v":1125299.4531786412},1129369.4540437884,{"$f":"SUM(F83:F85)","v":1133809.8676178856},{"$f":"SUM(G83:G85)","v":396094.76219492574},{"$f":"SUM(H83:H85)","v":397527.36399728147},{"$f":"SUM(I83:I85)","v":399090.34756908624}]

{"sheet":"Coste cribado y VN","index":7,"n_rows":88,"n_cols":22,"rows_kept":88,"cut":false,"hidden":false,"merged":[[44,2,44,8],[14,4,14,7],[14,2,14,3],[17,2,17,3],[20,2,20,3],[23,2,23,3],[30,2,30,3],[33,2,33,3],[37,2,37,3],[84,3,84,4],[85,3,85,4],[86,3,86,4],[87,3,87,4],[43,2,43,7],[82,2,82,8],[51,6,51,7],[46,6,46,7],[52,6,52,7],[47,6,47,7],[48,6,48,7],[49,6,49,7],[54,6,54,7],[56,6,56,7],[57,6,57,7],[58,6,58,7],[59,6,59,7],[60,6,60,7],[62,6,62,7],[64,6,64,7],[65,6,65,7],[66,6,66,7],[67,6,67,7],[69,6,69,7],[76,6,76,7],[78,6,78,7],[70,6,70,7],[71,6,71,7],[72,6,72,7],[74,6,74,7],[75,6,75,7]]}
[]
[null,null,"Cribado Nutricional"]
[]
[null,null,"Cuestionario","Pasos/ Preguntas","Tiempo por paso/pregunta","Tiempo estimado (min)","Coste minuto","Profesional que realiza la prueba","Referencia",null,null,null,null,null,null,null,"Historia clinica","Historia farmacologica","VGS","Antropometria","Coste total"]
[null,null,"MUST",5,52.5,{"$f":"D5*E5/60","v":4.375},{"$f":"VLOOKUP(H5,$C$85:$H$88,6,FALSE)","v":0.33801369863013697},"Coste personal médico",{"$f":"CONCATENATE(Referencias!$C$6,\", \",Referencias!$C$16)","v":"5, 15"},null,null,null,"MUST",{"$f":"$C$5=Ajustes!$E$19","v":false},5,52.5,true,false,false,true,{"$f":"F5*G5","v":1.4788099315068493}]
[null,null,"NRS 2002®",6,52.5,{"$f":"D6*E6/60","v":5.25},{"$f":"VLOOKUP(H6,$C$85:$H$88,6,FALSE)","v":0.33801369863013697},"Coste personal médico",{"$f":"CONCATENATE(,Referencias!$C$7,\", \",Referencias!$C$16)","v":"6, 15"},null,null,null,"NRS 2002®",{"$f":"$C$6=Ajustes!$E$19","v":true},6,52.5,true,false,false,true,{"$f":"F6*G6","v":1.7745719178082191}]
[null,null,"MNA®",18,52.5,{"$f":"D7*E7/60","v":15.75},0.33801369863013697,"Coste personal médico",{"$f":"CONCATENATE(Referencias!$C$8,\", \",Referencias!$C$16)","v":"7, 15"},null,null,null,"MNA®",{"$f":"$C$7=Ajustes!$E$19","v":false},18,52.5,true,false,false,true,5.3237157534246577]
[null,null,"MST",2,52.5,1.75,0.33801369863013697,"Coste personal médico",{"$f":"CONCATENATE(Referencias!$C$6,\", \",Referencias!$C$16)","v":"5, 15"},null,null,null,"MST",{"$f":"$C$8=Ajustes!$E$19","v":false},2,52.5,false,false,false,false,0.5915239726027397]
[null,null,"SNAQ",3,52.5,2.625,0.33801369863013697,"Coste personal médico",{"$f":"CONCATENATE(Referencias!$C$9,\", \",Referencias!$C$16)","v":"8, 15"},null,null,null,"SNAQ",{"$f":"$C$9=Ajustes!$E$19","v":false},3,52.5,false,false,false,false,0.88728595890410955]
[null,null,"VSG",15,52.5,13.125,0.33801369863013697,"Coste personal médico",{"$f":"CONCATENATE(Referencias!$C$10,\", \",Referencias!$C$16)","v":"9, 15"},null,null,null,"VSG",{"$f":"$C$10=Ajustes!$E$19","v":false},15,52.5,true,true,true,true,4.4364297945205475]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,5,6,7]
[null,null,"Valoración nutricional",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Costes!$O$7","v":"España"},null,null,null,null,null,null,"VERDADERO = OCULTAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historia clinica","Historia farmacologica","VGS","Antropometria"]
[null,null,null,"Coste","Tiempo","% de uso","Coste minuto","Profesional que realiza la prueba","Referencia",null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(TRUE,$N$5:$T$10,R11,FALSE)","v":true},{"$f":"VLOOKUP(TRUE,$N$5:$T$10,S11,FALSE)","v":false},{"$f":"VLOOKUP(TRUE,$N$5:$T$10,T11,FALSE)","v":false},{"$f":"VLOOKUP(TRUE,$N$5:$T$10,U11,FALSE)","v":true}]
[null,null,"Historia clínica",null,{"$f":"IF(I15=0,\"Se realiza en el cribado, por lo que no se imputa coste en este apartado.\",\"\")","v":"Se realiza en el cribado, por lo que no se imputa coste en este apartado."},null,null,null,{"$f":"IF(R14=TRUE,0,D16*F16)","v":0}]
[null,null,"Historia clínica, con énfasis en enfermedades con repercusión sobre el estado nutricional",{"$f":"E16*(G16/60)","v":0.29576198630136985},52.5,1,{"$f":"VLOOKUP(H16,$C$85:$H$88,6,FALSE)","v":0.33801369863013697},"Coste personal médico",{"$f":"Referencias!$C$16","v":15},null,null,null,null,null,null,null,1]
[]
[null,null,"Historia farmacológica",null,{"$f":"IF(I18=0,\"Se realiza en el cribado, por lo que no se imputa coste en este apartado.\",\"\")","v":""},null,null,null,{"$f":"IF(S14=TRUE,0,D19*F19)","v":0.29576198630136985}]
[null,null,"Historia farmacológica",{"$f":"E19*(G19/60)","v":0.29576198630136985},52.5,1,{"$f":"VLOOKUP(H19,$C$85:$H$88,6,FALSE)","v":0.33801369863013697},"Coste personal médico",{"$f":"Referencias!$C$16","v":15},null,null,null,null,null,null,null,1]
[]
[null,null,"Valoración global subjetiva",null,{"$f":"IF(I21=0,\"Se realiza en el cribado, por lo que no se imputa coste en este apartado.\",\"\")","v":""},null,null,null,{"$f":"IF(T14=TRUE,0,D22*F22)","v":0.29576198630136985}]
[null,null,"Valoración global subjetiva",{"$f":"E22*(G22/60)","v":0.29576198630136985},52.5,1,{"$f":"VLOOKUP(H22,$C$85:$H$88,6,FALSE)","v":0.33801369863013697},"Coste personal médico",{"$f":"Referencias!$C$16","v":15},null,null,null,null,null,null,null,1]
[]
[null,null," Antropometría",null,{"$f":"IF(I24=0,\"Se realiza en el cribado, por lo que no se imputa coste en este apartado.\",\"\")","v":"Se realiza en el cribado, por lo que no se imputa coste en este apartado."},null,null,null,{"$f":"IF(U14=TRUE,0,SUMPRODUCT(D25:D29,F25:F29))","v":0}]
[null,null,"Peso: habitual, actual, ajustado, ideal, historia de variaciones",{"$f":"E25*(G25/60)","v":0.1712717808219178},52.5,1,{"$f":"VLOOKUP(H25,$C$85:$H$88,6,FALSE)","v":0.19573917808219177},"Coste personal de enfermería",{"$f":"Referencias!$C$16","v":15},null,null,null,null,null,null,null,1]
[null,null,"Talla: real, estimada por distancia cubital",0.1712717808219178,52.5,1,0.19573917808219177,"Coste personal de enfermería",{"$f":"Referencias!$C$16","v":15},null,null,null,null,null,null,null,1]
[null,null,"Índice de masa corporal",0.1712717808219178,52.5,1,0.19573917808219177,"Coste personal de enfermería",{"$f":"Referencias!$C$16","v":15},null,null,null,null,null,null,null,1]
[null,null,"Pliegues cutáneos: tricipital, bicipital, subescapular",0.1712717808219178,52.5,1,0.19573917808219177,"Coste personal de enfermería",{"$f":"Referencias!$C$16","v":15},null,null,null,null,null,null,null,1]
[null,null,"Perímetros: brazo, pantorrilla, cintura, cadera",0.1712717808219178,52.5,1,0.19573917808219177,"Coste personal de enfermería",{"$f":"Referencias!$C$16","v":15},null,null,null,null,null,null,null,1]
[]
[null,null,"Función muscular",null,null,null,null,null,{"$f":"D32*F32","v":1.7127178082191781E-2}]
[null,null,"Dinamometría",{"$f":"E32*(G32/60)","v":0.1712717808219178},52.5,0.1,{"$f":"VLOOKUP(H32,$C$85:$H$88,6,FALSE)","v":0.19573917808219177},"Coste personal de enfermería",{"$f":"Referencias!$C$16","v":15},null,null,null,null,null,null,null,0.1]
[]
[null,null,"Valoración dietética",null,null,null,null,null,{"$f":"SUMPRODUCT(D35:D36,F35:F36)","v":0.34041575342465752}]
[null,null,"Métodos retrospectivos: recordatorio de 24 horas",{"$f":"E35*(G35/60)","v":0.17020787671232876},52.5,1,{"$f":"VLOOKUP(H35,$C$85:$H$88,6,FALSE)","v":0.19452328767123286},"Coste nutricionista",{"$f":"Referencias!$C$16","v":15},null,null,null,null,null,null,null,1]
[null,null,"Métodos prospectivos: registro dietético, escalas visuales",0.17020787671232876,52.5,1,0.19452328767123286,"Coste nutricionista",{"$f":"Referencias!$C$16","v":15},null,null,null,null,null,null,null,1]
[]
[null,null,"Composición corporal",null,null,null,null,null,{"$f":"SUMPRODUCT(D39:D42,F39:F42)","v":2.8910981159811096},null,null,null,null,null,"pegar","RESET"]
[null,null,"Bioimpedancia",{"$f":"E39*(G39/60)","v":0.1712717808219178},52.5,1,{"$f":"VLOOKUP(H39,$C$85:$H$88,6,FALSE)","v":0.19573917808219177},"Coste personal de enfermería",{"$f":"Referencias!$C$16","v":15},null,null,null,null,null,null,null,1]
[null,null,"Ecografía",77.709323861691189,null,3.5000000000000003E-2,null,null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A$1:$G$23,'Costes por CCAA cribado '!$G$1,FALSE)","v":"16, 17, 19-28, 30-35"},null,null,null,null,null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A$1:$G$23,'Costes por CCAA cribado '!$F$1,FALSE)","v":77.709323861691189},null,3.5000000000000003E-2]
[null,null,"DEXA",77.942270650000012,null,0,null,null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A$1:$E$23,'Costes por CCAA cribado '!$E$1,FALSE)","v":"16, 19-21, 24-26, 28, 30-35"},null,null,null,null,null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A$1:$E$23,'Costes por CCAA cribado '!$D$1,FALSE)","v":77.942270650000012},null,0]
[null,null,"Tac Lumbar sin contraste",82,null,0,null,null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A:$O,'Costes por CCAA cribado '!$O$1,FALSE)","v":"20, 23, 25-27, 32, 35"},null,null,null,null,null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A:$O,'Costes por CCAA cribado '!$N$1,FALSE)","v":82},null,0]
[]
[null,null,"Determinaciones analíticas para valorar la inflamación y alteraciones de iones y micronutrientes",null,null,null,null,null,{"$f":"I46+I51+I54+I56+I62+I64+I69+I74+I78","v":27.976199295250002},null,null,null,null,"Seguimiento cribado"]
[null,null,"(i) La casilla de seguimiento es modificable y calculará la cuantía para el apartado seguimiento durante la estancia hospitalaria. Para modificarla, intruzca el número de las veces que se realizará a la semana tras el cribado. En el caso de que no tenga seguimiento, introduzca 0.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(D47:D79,E47:E79,F47:F79)","v":29.13439538075}]
[null,null,"Proteínas viscerales","Coste","Seguimiento","% de uso",null,null,{"$f":"SUMPRODUCT(D47:D50,F47:F50)","v":8.0033782097500001},null,null,null,null,null,"pegar","RESET"]
[null,null,"Albúmina",0.61515083500000012,1,0.85,{"$f":"IF(E47=0,\"No tiene seguimiento durante el ingreso\",\"\")","v":""},null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A:$S,'Costes por CCAA cribado '!$Q$1,FALSE)","v":"16, 18, 20, 21, 25-27, 32, 35"},null,null,null,null,null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A:$S,'Costes por CCAA cribado '!$P$1,FALSE)","v":0.61515083500000012},1,0.85]
[null,null,"Prealbúmina",11.615,1,0.3,"",null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A:$S,'Costes por CCAA cribado '!$S$1,FALSE)","v":"16, 21, 25-27, 32"},null,null,null,null,null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A:$S,'Costes por CCAA cribado '!$R$1,FALSE)","v":11.615},1,0.3]
[null,null,"Proteína ligadora de retinol",13.32,1,0.3,"",null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A:$U,'Costes por CCAA cribado '!$U$1,FALSE)","v":"16, 20, 21, 25-27"},null,null,null,null,null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A:$T,'Costes por CCAA cribado '!$T$1,FALSE)","v":13.32},1,0.3]
[null,null,"Transferrina",8.39,0,0,"No tiene seguimiento durante el ingreso",null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A:$AD,'Costes por CCAA cribado '!$AD$1,FALSE)","v":"16, 20, 21, 25-27, 32"},null,null,null,null,null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A:$AD,'Costes por CCAA cribado '!$V$1,FALSE)","v":8.39},0,0]
[null,null,"Colesterol total",null,null,null,null,null,{"$f":"SUMPRODUCT(D52:D53,F52:F53)","v":0.23250000000000001}]
[null,null,"Colesterol total",0.69030167000000009,0,0,{"$f":"IF(E52=0,\"No tiene seguimiento durante el ingreso\",\"\")","v":"No tiene seguimiento durante el ingreso"},null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A:$AD,'Costes por CCAA cribado '!$AD$1,FALSE)","v":"16, 20, 21, 25-27, 32"},null,null,null,null,null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A:$AD,'Costes por CCAA cribado '!$W$1,FALSE)","v":0.69030167000000009},0,0]
[null,null,"Triglicéridos",0.93,1,0.25,{"$f":"IF(E53=0,\"No tiene seguimiento durante el ingreso\",\"\")","v":""},null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A:$AD,'Costes por CCAA cribado '!$AD$1,FALSE)","v":"16, 20, 21, 25-27, 32"},null,null,null,null,null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A:$AD,'Costes por CCAA cribado '!$X$1,FALSE)","v":0.93},1,0.25]
[null,null,"Parámetros inflamatorios",null,null,null,null,null,{"$f":"D55*F55","v":2.1835000000000004}]
[null,null,"Proteína C reactiva",7.94,2,0.27500000000000002,{"$f":"IF(E55=0,\"No tiene seguimiento durante el ingreso\",\"\")","v":""},null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A:$AD,'Costes por CCAA cribado '!$AD$1,FALSE)","v":"16, 20, 21, 25-27, 32"},null,null,null,null,null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A:$AD,'Costes por CCAA cribado '!$Y$1,FALSE)","v":7.94},2,0.27500000000000002]
[null,null,"Iones",null,null,null,null,null,{"$f":"SUMPRODUCT(D57:D61,F57:F61)","v":3.5871960855}]
[null,null,"Calcio Total",0.71,1,0.85,{"$f":"IF(E57=0,\"No tiene seguimiento durante el ingreso\",\"\")","v":""},null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A:$BS,'Costes por CCAA cribado '!$AF$1,FALSE)","v":"16, 25 - 27, 32"},null,null,null,null,null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A:$BS,'Costes por CCAA cribado '!$AE$1,FALSE)","v":0.71},1,0.85]
[null,null,"Fósforo",0.69030167000000009,2,0.65,"",null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A:$BS,'Costes por CCAA cribado '!$AF$1,FALSE)","v":"16, 25 - 27, 32"},null,null,null,null,null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A:$BS,'Costes por CCAA cribado '!$AB$1,FALSE)","v":0.69030167000000009},2,0.65]
[null,null,"Cloro",0.77666666666666673,3,0.9,"",null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A:$BS,'Costes por CCAA cribado '!$AH$1,FALSE)","v":"16, 18, 21, 25-27, 32, 35"},null,null,null,null,null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A:$BS,'Costes por CCAA cribado '!$AG$1,FALSE)","v":0.77666666666666673},3,0.9]
[null,null,"Potasio",1.02,3,0.9,"",null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A:$BS,'Costes por CCAA cribado '!$AK$1,FALSE)","v":"16, 18, 20, 21, 25-27, 32, 35"},null,null,null,null,null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A:$BS,'Costes por CCAA cribado '!$AI$1,FALSE)","v":1.02},3,0.9]
[null,null,"Sodio",1.02,3,0.9,"",null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A:$BS,'Costes por CCAA cribado '!$AK$1,FALSE)","v":"16, 18, 20, 21, 25-27, 32, 35"},null,null,null,null,null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A:$BS,'Costes por CCAA cribado '!$AJ$1,FALSE)","v":1.02},3,0.9]
[null,null,"Minerales",null,null,null,null,null,{"$f":"D63*F63","v":0.70799999999999996}]
[null,null,"Magnesio",1.18,1,0.6,{"$f":"IF(E63=0,\"No tiene seguimiento durante el ingreso\",\"\")","v":""},null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A:$BS,'Costes por CCAA cribado '!$AD$1,FALSE)","v":"16, 20, 21, 25-27, 32"},null,null,null,null,null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A:$BS,'Costes por CCAA cribado '!$Z$1,FALSE)","v":1.18},1,0.6]
[null,null,"Vitaminas Liposolubles",null,null,null,null,null,{"$f":"SUMPRODUCT(D65:D68,F65:F68)","v":5.5155000000000003}]
[null,null,"Vitamina A",17.314999999999998,0,0.05,{"$f":"IF(E65=0,\"No tiene seguimiento durante el ingreso\",\"\")","v":"No tiene seguimiento durante el ingreso"},null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A:$BS,'Costes por CCAA cribado '!$AS$1,FALSE)","v":"16, 20, 25-27, 32"},null,null,null,null,null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A:$BS,'Costes por CCAA cribado '!$AL$1,FALSE)","v":17.314999999999998},0,0.05]
[null,null,"Vitamina D",33.150000000000006,0,0.05,"No tiene seguimiento durante el ingreso",null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A:$BS,'Costes por CCAA cribado '!$AS$1,FALSE)","v":"16, 20, 25-27, 32"},null,null,null,null,null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A:$BS,'Costes por CCAA cribado '!$AM$1,FALSE)","v":33.150000000000006},0,0.05]
[null,null,"Vitamina E",17.47,0,0.05,"No tiene seguimiento durante el ingreso",null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A:$BS,'Costes por CCAA cribado '!$AX$1,FALSE)","v":"16, 20, 25, 26, 32"},null,null,null,null,null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A:$BS,'Costes por CCAA cribado '!$AV$1,FALSE)","v":17.47},0,0.05]
[null,null,"Vitamina K",42.375,0,0.05,"No tiene seguimiento durante el ingreso",null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A:$BS,'Costes por CCAA cribado '!$AZ$1,FALSE)","v":"25, 32"},null,null,null,null,null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A:$BS,'Costes por CCAA cribado '!$AY$1,FALSE)","v":42.375},0,0.05]
[null,null,"Vitaminas Hidrosolubles",null,null,null,null,null,{"$f":"SUMPRODUCT(D70:D73,F70:F73)","v":1.0285}]
[null,null,"Vitamina B1",30.25,0,0,{"$f":"IF(E70=0,\"No tiene seguimiento durante el ingreso\",\"\")","v":"No tiene seguimiento durante el ingreso"},null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A:$BS,'Costes por CCAA cribado '!$AS$1,FALSE)","v":"16, 20, 25-27, 32"},null,null,null,null,null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A:$BS,'Costes por CCAA cribado '!$AN$1,FALSE)","v":30.25},0,0]
[null,null,"Vitamina B12",11.28,0,0.05,{"$f":"IF(E71=0,\"No tiene seguimiento durante el ingreso\",\"\")","v":"No tiene seguimiento durante el ingreso"},null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A:$BS,'Costes por CCAA cribado '!$AU$1,FALSE)","v":"16, 20, 25, 27, 32"},null,null,null,null,null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A:$BS,'Costes por CCAA cribado '!$AT$1,FALSE)","v":11.28},0,0.05]
[null,null,"Vitamina C",13.95,0,0,"No tiene seguimiento durante el ingreso",null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A:$BS,'Costes por CCAA cribado '!$BH$1,FALSE)","v":"16, 20, 25-27"},null,null,null,null,null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A:$BS,'Costes por CCAA cribado '!$BG$1,FALSE)","v":13.95},0,0]
[null,null,"Ácido Fólico",9.2899999999999991,0,0.05,"No tiene seguimiento durante el ingreso",null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A:$BS,'Costes por CCAA cribado '!$AX$1,FALSE)","v":"16, 20, 25, 26, 32"},null,null,null,null,null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A:$BS,'Costes por CCAA cribado '!$AW$1,FALSE)","v":9.2899999999999991},0,0.05]
[null,null,"Oligoelementos",null,null,null,null,null,{"$f":"SUMPRODUCT(D75:D77,F75:F77)","v":2.3076249999999998}]
[null,null,"Ferritina",9.9499999999999993,0,0,{"$f":"IF(E75=0,\"No tiene seguimiento durante el ingreso\",\"\")","v":"No tiene seguimiento durante el ingreso"},null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A:$BS,'Costes por CCAA cribado '!$AF$1,FALSE)","v":"16, 25 - 27, 32"},null,null,null,null,null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A:$BS,'Costes por CCAA cribado '!$AC$1,FALSE)","v":9.9499999999999993},0,0]
[null,null,"Cobre",10.824999999999999,1,2.5000000000000001E-2,"",null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A:$BS,'Costes por CCAA cribado '!$AS$1,FALSE)","v":"16, 20, 25-27, 32"},null,null,null,null,null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A:$BS,'Costes por CCAA cribado '!$AP$1,FALSE)","v":10.824999999999999},1,2.5000000000000001E-2]
[null,null,"Zinc",11.64,1,0.17499999999999999,"",null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A:$BS,'Costes por CCAA cribado '!$AS$1,FALSE)","v":"16, 20, 25-27, 32"},null,null,null,null,null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A:$BS,'Costes por CCAA cribado '!$AR$1,FALSE)","v":11.64},1,0.17499999999999999]
[null,null,"Hemograma",null,null,null,null,null,{"$f":"D79*F79","v":4.41}]
[null,null,"Hemograma",4.41,1,1,{"$f":"IF(E79=0,\"No tiene seguimiento durante el ingreso\",\"\")","v":""},null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A$1:$C$23,'Costes por CCAA cribado '!$C$1,FALSE)","v":"16, 18, 25, 26, 29, 32, 35"},null,null,null,null,null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A$1:$C$23,'Costes por CCAA cribado '!$B$1,FALSE)","v":4.41},1,1]
[]
[]
[null,null,"Coste del personal"]
[null,null,"El coste por hora se ha calculado en base a la realización de 40 horas semanales. En el caso de no disponer la Comunidad Autónoma de coste especial para nutricionista, se ha utilizado el del personal de enfermería."]
[]
[null,null,null,"Tipo de coste",null,"Coste mensual","Coste hora","Coste minuto","Referencia",null,null,null,null,null,null,null,{"$f":"365/7","v":52.142857142857146}]
[null,null,"Coste personal médico","Facultativo especialista de Área",null,3525,{"$f":"F86/$Q$86/40","v":20.280821917808218},{"$f":"G86/60","v":0.33801369863013697},{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A:$M,'Costes por CCAA cribado '!$M$1,FALSE)","v":"35-53"},null,null,null,null,null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A:$M,'Costes por CCAA cribado '!$J$1,FALSE)","v":3525},null,{"$f":"Q85/12","v":4.3452380952380958}]
[null,null,"Coste personal de enfermería","Enfermero/a de hospitalización",null,2041.28,{"$f":"F87/$Q$86/40","v":11.744350684931506},{"$f":"G87/60","v":0.19573917808219177},{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A:$M,'Costes por CCAA cribado '!$M$1,FALSE)","v":"35-53"},null,null,null,null,null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A:$M,'Costes por CCAA cribado '!$K$1,FALSE)","v":2041.28}]
[null,null,"Coste nutricionista","Dietista/ nutricionista",null,2028.6000000000001,{"$f":"F88/$Q$86/40","v":11.671397260273972},{"$f":"G88/60","v":0.19452328767123286},{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A:$M,'Costes por CCAA cribado '!$M$1,FALSE)","v":"35-53"},null,null,null,null,null,{"$f":"VLOOKUP($O$12,'Costes por CCAA cribado '!$A:$M,'Costes por CCAA cribado '!$L$1,FALSE)","v":2028.6000000000001}]

{"sheet":"Estancia Media","index":8,"n_rows":25,"n_cols":16,"rows_kept":25,"cut":false,"hidden":false,"merged":[[3,5,4,5],[3,6,4,6],[3,7,4,7],[5,3,5,4]]}
[]
[null,null,"Estancia media de los pacientes en hospitalización"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Ajustes!$O$20","v":false},{"$f":"Ajustes!$O$21","v":false}]
[null,null,"Pacientes desnutridos con cribado","Días","Referencia","Pacientes desnutridos sin cribado","Días","Referencia",null,null,null,null,null,"≥ 18 años","≥ 65 años","ELEGIR"]
[null,null,"Reducción de la estancia media",0.26872536136662284,{"$f":"Referencias!$C$56","v":55},null,null,null,null,null,null,null,null,0.26872536136662284]
[null,null,{"$f":"CONCATENATE(\"Estancia media del paciente hospitalizado \",IF(Ajustes!$O$21=FALSE,\"≥ 18 años\",Ajustes!$N$21))","v":"Estancia media del paciente hospitalizado ≥ 18 años"},{"$f":"G6*(1-$D$5)","v":5.2651773981603158},null,{"$f":"CONCATENATE(\"Estancia media del paciente hospitalizado \",IF(Ajustes!$O$21=FALSE,\"≥ 18 años\",Ajustes!$N$21))","v":"Estancia media del paciente hospitalizado ≥ 18 años"},7.2,{"$f":"VLOOKUP(Costes!$O$7,'Datos listas población'!$A$1:$V$23,'Datos listas población'!$V$1,FALSE)","v":13},null,null,null,null,null,{"$f":"VLOOKUP(Costes!$O$7,'Datos listas población'!$A$1:$N$23,'Datos listas población'!$N$1,FALSE)","v":7.2},{"$f":"VLOOKUP(Costes!$O$7,'Datos listas población'!$A$1:$V$23,'Datos listas población'!$T$1,FALSE)","v":8.0399999999999991},{"$f":"IF(O3=TRUE,O6,N6)","v":7.2}]
[]
[null,null,"Reducción de la estancia"]
[]
[null,null,"Estancia media pacientes con cribado",11.13]
[null,null,"Estancia media pacientes sin cribado",15.22]
[]
[]
[null,null,"Coste de la estancia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Ajustes!$O$20","v":false},{"$f":"Ajustes!$O$21","v":false}]
[null,null,"Pacientes desnutridos con cribado","Coste",null,"Pacientes desnutridos sin cribado","Coste","Referencia",null,null,null,null,null,"≥ 18 años","≥ 65 años","ELEGIR"]
[null,null,{"$f":"CONCATENATE(\"Coste por día del paciente \",IF(Ajustes!$O$21=TRUE,Ajustes!$N$21,\"≥ 18 años\"))","v":"Coste por día del paciente ≥ 18 años"},388.26817723871477,null,{"$f":"CONCATENATE(\"Coste por día del paciente \",IF(Ajustes!$O$21=TRUE,Ajustes!$N$21,\"≥ 18 años\"))","v":"Coste por día del paciente ≥ 18 años"},388.26817723871477,{"$f":"VLOOKUP(Costes!$O$7,'Datos listas población'!$A$1:$V$23,'Datos listas población'!$V$1,FALSE)","v":13},null,null,null,null,null,{"$f":"VLOOKUP(Costes!$O$7,'Datos listas población'!$A$1:$O$23,'Datos listas población'!$O$1,FALSE)","v":388.26817723871477},{"$f":"VLOOKUP(Costes!$O$7,'Datos listas población'!$A$1:$V$23,'Datos listas población'!$U$1,FALSE)","v":381.87940616767492},{"$f":"IF(O15=TRUE,O17,N17)","v":388.26817723871477}]
[]
[null,null,"Coste total estancia por paciente",{"$f":"D17*D6","v":2044.3008312221846},null,"Coste total estancia por paciente",{"$f":"G17*G6","v":2795.5308761187466}]
[]
[null,null,"Reingreso hospitalario"]
[null,null,"(i) El tiempo y coste del reingreso se asume que es igual que el de la estancia."]
[]
[null,null,"Pacientes desnutridos con cribado","Tasa de reingreso","Referencia","Pacientes desnutridos sin cribado","Tasa de reingreso","Referencia"]
[null,null,"Tasa de reingreso",0.28333333333333333,{"$f":"Referencias!$C$55","v":54},"Tasa de reingreso",0.48148148148148145,{"$f":"Referencias!$C$55","v":54},null,null,null,null,null,{"$f":"17/60","v":0.28333333333333333},{"$f":"26/54","v":0.48148148148148145}]

{"sheet":"Nutrición Enteral","index":9,"n_rows":44,"n_cols":20,"rows_kept":44,"cut":false,"hidden":false,"merged":[[34,2,34,4],[35,2,35,4],[35,9,43,9],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[40,2,40,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[29,2,29,4],[30,2,30,4],[31,2,31,4],[19,2,19,9],[2,2,2,9],[22,2,22,4],[23,2,23,4],[24,2,24,4],[25,2,25,4],[4,4,4,5],[23,9,31,9],[26,2,26,4],[27,2,27,4],[28,2,28,4]]}
[]
[null,null,"Coste suplementos"]
[null,null,"(i) Seleccione los porcentajes de uso de las distintas alternativas. Puede seleccionar el coste desde \"información de Suplementos\" o puede introducir el coste en las casillas verdes. Si va a realizar la introducción manual, seleccione si desea introducir PVL, PVL + IVA  o coste por mililitro."]
[]
[null,null,"Introducción del coste manual del usuario",null,"IVA (4%)"]
[]
[null,null,"Tipo","Envases","ml",{"$f":"CONCATENATE(\"PVL (\",Referencias!$C$57,\") \")","v":"PVL (56) "},{"$f":"CONCATENATE(F7,R7,R8)","v":"PVL (56) + IVA"},"PVL","€/ml","% de uso",null,null,null,null,null,false,false]
[null,null,"Hipercalórica/Hiperproteica sin fibra",{"$f":"Presentaciones!$D$5","v":26.454545454545453},{"$f":"Presentaciones!$E$5","v":201.81818181818193},{"$f":"Presentaciones!$F$5","v":120.30636363636367},{"$f":"Presentaciones!$G$5","v":125.11861818181823},null,{"$f":"IF($P$7=TRUE,IF($Q$10<3,H8/E8/D8,H8),Presentaciones!$H$5)","v":2.3090433471074385E-2},{"$f":"1-SUM(J9:J16)","v":0.19999999999999996},null,null,null,null,null,true,true,{"$f":"IF(P8=TRUE,\"+ IVA\",\"\")","v":"+ IVA"},1.04]
[null,null,"Hipercalórica/Hiperproteica con fibra",{"$f":"Presentaciones!$D$36","v":27.07692307692308},{"$f":"Presentaciones!$E$36","v":200.00000000000006},{"$f":"Presentaciones!$F$36","v":123.26692307692312},{"$f":"Presentaciones!$G$36","v":128.19760000000002},null,{"$f":"IFERROR(IF($P$7=TRUE,IF($Q$10<3,H9/E9/D9,H9),Presentaciones!$H$5),0)","v":2.3090433471074385E-2},0.2,null,null,null,null,null,"Incluir",null,null,null,0.2]
[null,null,"Hipercalórica/Hiperproteica con CaHMB",{"$f":"Presentaciones!$D$58","v":30},{"$f":"Presentaciones!$E$58","v":220},{"$f":"Presentaciones!$F$58","v":114.84},{"$f":"Presentaciones!$G$58","v":119.43360000000001},null,{"$f":"IFERROR(IF($P$7=TRUE,IF($Q$10<3,H10/E10/D10,H10),Presentaciones!$H$5),0)","v":2.3090433471074385E-2},0.2,null,null,null,null,null,"PVL",{"$f":"MATCH(H7,P10:P12,0)","v":1},null,null,0.2]
[null,null,"Hipercalórica/Hiperproteica para diabetes sin fibra",{"$f":"Presentaciones!$D$68","v":27.000000000000004},{"$f":"Presentaciones!$E$68","v":203.33333333333331},{"$f":"Presentaciones!$F$68","v":168.46166666666664},{"$f":"Presentaciones!$G$68","v":175.20013333333335},null,{"$f":"IFERROR(IF($P$7=TRUE,IF($Q$10<3,H11/E11/D11,H11),Presentaciones!$H$5),0)","v":2.3090433471074385E-2},0.1,null,null,null,null,null,"PVL + IVA",null,null,null,0.1]
[null,null,"Hipercalórica/Hiperproteica para diabetes con fibra",{"$f":"Presentaciones!$D$83","v":24},{"$f":"Presentaciones!$E$83","v":200},{"$f":"Presentaciones!$F$83","v":132.19},{"$f":"Presentaciones!$G$83","v":137.4776},null,{"$f":"IFERROR(IF($P$7=TRUE,IF($Q$10<3,H12/E12/D12,H12),Presentaciones!$H$5),0)","v":2.3090433471074385E-2},0.1,null,null,null,null,null,"€/ml",null,null,null,0.1]
[null,null,"Hipercalórica/Hiperproteica para ancianos",{"$f":"Presentaciones!$D$94","v":24},{"$f":"Presentaciones!$E$94","v":200},{"$f":"Presentaciones!$F$94","v":85.4},{"$f":"Presentaciones!$G$94","v":88.816000000000003},null,{"$f":"IFERROR(IF($P$7=TRUE,IF($Q$10<3,H13/E13/D13,H13),Presentaciones!$H$5),0)","v":2.3090433471074385E-2},0.1,null,null,null,null,null,null,null,null,null,0.1]
[null,null,"Hipercalórica/Hiperproteica para paciente de oncología",{"$f":"Presentaciones!$D$105","v":48},{"$f":"Presentaciones!$E$105","v":125},{"$f":"Presentaciones!$F$105","v":156.66999999999999},{"$f":"Presentaciones!$G$105","v":162.93680000000001},null,{"$f":"IFERROR(IF($P$7=TRUE,IF($Q$10<3,H14/E14/D14,H14),Presentaciones!$H$5),0)","v":2.3090433471074385E-2},0.05,null,null,null,null,null,null,null,null,null,0.05]
[null,null,"Hipercalórica/Hiperproteica para enfermedad renal",{"$f":"Presentaciones!D115","v":26},{"$f":"Presentaciones!E115","v":206.66666666666666},{"$f":"Presentaciones!F115","v":151.35000000000002},{"$f":"Presentaciones!G115","v":157.404},null,{"$f":"IFERROR(IF($P$7=TRUE,IF($Q$10<3,H15/E15/D15,H15),Presentaciones!$H$5),0)","v":2.3090433471074385E-2},0.05,null,null,null,null,null,null,null,null,null,0.05]
[null,null,"Alternativa del usuario",null,null,null,{"$f":"(F16*(IF($P$8=TRUE,$S$8,1)))","v":0},null,{"$f":"IFERROR(IF($P$7=TRUE,IF($Q$10<3,H16/E16/D16,H16),Presentaciones!$H$5),0)","v":2.3090433471074385E-2},0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(J8:J16)=1,\"\",\"No suma 100%\")","v":""}]
[]
[null,null,"Posología"]
[null,null,"(i) Seleccione el número de envases que se le administrará al ppaciente de cada alternativa."]
[]
[null,null,"Pacientes desnutridos cribados"]
[null,null,"Tipo",null,null,"Envases al día","ml al día",null,"Coste día","Coste día promedio"]
[null,null,"Hipercalórica/Hiperproteica sin fibra",null,null,2,{"$f":"F24*E8","v":403.63636363636385},null,{"$f":"IF(J8=0,0,G24*I8)","v":9.3201386010518483},{"$f":"SUMPRODUCT(I24:I32,J8:J16)","v":9.2952988923178097},null,null,null,null,null,null,null,2]
[null,null,"Hipercalórica/Hiperproteica con fibra",null,null,2,400.00000000000011,null,9.2361733884297568,null,null,null,null,null,null,null,null,2]
[null,null,"Hipercalórica/Hiperproteica con CaHMB",null,null,2,440,null,10.15979072727273,null,null,null,null,null,null,null,null,2]
[null,null,"Hipercalórica/Hiperproteica para diabetes sin fibra",null,null,2,406.66666666666663,null,9.3901096115702494,null,null,null,null,null,null,null,null,2]
[null,null,"Hipercalórica/Hiperproteica para diabetes con fibra",null,null,2,400,null,9.2361733884297532,null,null,null,null,null,null,null,null,2]
[null,null,"Hipercalórica/Hiperproteica para ancianos",null,null,2,400,null,9.2361733884297532,null,null,null,null,null,null,null,null,2]
[null,null,"Hipercalórica/Hiperproteica para paciente de oncología",null,null,2,250,null,5.772608367768596,null,null,null,null,null,null,null,null,2]
[null,null,"Hipercalórica/Hiperproteica para enfermedad renal",null,null,2,413.33333333333331,null,9.5440458347107455,null,null,null,null,null,null,null,null,2]
[null,null,"Alternativa del usuario",null,null,2,0,null,0,null,null,null,null,null,null,null,null,2]
[]
[null,null,"Pacientes desnutridos no cribados"]
[null,null,"Tipo",null,null,"Envases al día","ml al día",null,"Coste día","Coste día promedio",null,null,null,null,null,null,null,"Envases al día"]
[null,null,"Hipercalórica/Hiperproteica sin fibra",null,null,2,{"$f":"F36*E8","v":403.63636363636385},null,{"$f":"IF(J8=0,0,G36*I8)","v":9.3201386010518483},{"$f":"SUMPRODUCT(I36:I44,J8:J16)","v":9.2952988923178097},null,null,null,null,null,null,null,2]
[null,null,"Hipercalórica/Hiperproteica con fibra",null,null,2,{"$f":"F37*E9","v":400.00000000000011},null,{"$f":"IF(J9=0,0,G37*I9)","v":9.2361733884297568},null,null,null,null,null,null,null,null,2]
[null,null,"Hipercalórica/Hiperproteica con CaHMB",null,null,2,440,null,10.15979072727273,null,null,null,null,null,null,null,null,2]
[null,null,"Hipercalórica/Hiperproteica para diabetes sin fibra",null,null,2,406.66666666666663,null,9.3901096115702494,null,null,null,null,null,null,null,null,2]
[null,null,"Hipercalórica/Hiperproteica para diabetes con fibra",null,null,2,400,null,9.2361733884297532,null,null,null,null,null,null,null,null,2]
[null,null,"Hipercalórica/Hiperproteica para ancianos",null,null,2,400,null,9.2361733884297532,null,null,null,null,null,null,null,null,2]
[null,null,"Hipercalórica/Hiperproteica para paciente de oncología",null,null,2,250,null,5.772608367768596,null,null,null,null,null,null,null,null,2]
[null,null,"Hipercalórica/Hiperproteica para enfermedad renal",null,null,2,413.33333333333331,null,9.5440458347107455,null,null,null,null,null,null,null,null,2]
[null,null,"Alternativa del usuario",null,null,2,0,null,0,null,null,null,null,null,null,null,null,2]

{"sheet":"Presentaciones","index":10,"n_rows":123,"n_cols":15,"rows_kept":123,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Hipercalórico/Hiperproteico sin fibra"]
[]
[null,null,null,"Envases","ml",{"$f":"CONCATENATE(\"PVL (\",Referencias!$C$57,\") \")","v":"PVL (56) "},{"$f":"CONCATENATE(F4,'Nutrición Enteral'!$R$7,'Nutrición Enteral'!$R$8)","v":"PVL (56) + IVA"},"€/ml","%",null,null,null,null,{"$f":"CONCATENATE(\"PVL (\",Referencias!$C$57,\") \")","v":"PVL (56) "},"%"]
[null,null,"HC/HP sin fibra",{"$f":"SUMPRODUCT(D6:D31,$I$6:$I$31)","v":26.454545454545453},201.81818181818193,{"$f":"SUMPRODUCT(F6:F31,$I$6:$I$31)","v":120.30636363636367},{"$f":"SUMPRODUCT(G6:G31,$I$6:$I$31)","v":125.11861818181823},2.3090433471074385E-2,null,null,null,null,null,{"$f":"SUMPRODUCT(N6:N27,$I$6:$I$27)","v":120.30636363636367}]
[null,null,"Delical effimax 2.0",24,200,111.36,{"$f":"(F6*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":115.81440000000001},{"$f":"G6/D6/E6","v":2.4128000000000004E-2},{"$f":"1-SUM(I7:I31)","v":4.5454545454545747E-2},null,null,null,null,111.36,{"$f":"1-SUM(O7:O31)","v":4.5454545454545747E-2}]
[null,null,"Fontactiv 2.0",24,200,111.36,{"$f":"(F7*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":115.81440000000001},2.4128000000000004E-2,4.5454545454545456E-2,null,null,null,null,111.36,4.5454545454545456E-2]
[null,null,"Fontactiv hp/hc",24,200,83.52,{"$f":"(F8*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":86.860799999999998},1.8095999999999998E-2,4.5454545454545456E-2,null,null,null,null,83.52,4.5454545454545456E-2]
[null,null,"Fortimel peptide hehp",24,200,192.96,{"$f":"(F9*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":200.67840000000001},4.1808000000000005E-2,4.5454545454545456E-2,null,null,null,null,192.96,4.5454545454545456E-2]
[null,null,"Fresubin 2kcal drink",24,200,111.36,{"$f":"(F10*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":115.81440000000001},2.4128000000000004E-2,4.5454545454545456E-2,null,null,null,null,111.36,4.5454545454545456E-2]
[null,null,"Fresubin protein energy",24,200,83.52,{"$f":"(F11*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":86.860799999999998},1.8095999999999998E-2,4.5454545454545456E-2,null,null,null,null,83.52,4.5454545454545456E-2]
[null,null,"Fresubin thickened 24",24,200,83.52,{"$f":"(F12*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":86.860799999999998},1.8095999999999998E-2,4.5454545454545456E-2,null,null,null,null,83.52,4.5454545454545456E-2]
[null,null,"Nutricomp drink plus",24,200,83.52,{"$f":"(F13*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":86.860799999999998},1.8095999999999998E-2,4.5454545454545456E-2,null,null,null,null,83.52,4.5454545454545456E-2]
[null,null,"Resource dense 24",24,200,111.36,{"$f":"(F14*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":115.81440000000001},2.4128000000000004E-2,4.5454545454545456E-2,null,null,null,null,111.36,4.5454545454545456E-2]
[null,null,"Resource energy 24",24,200,67.58,{"$f":"(F15*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":70.283199999999994},1.4642333333333334E-2,4.5454545454545456E-2,null,null,null,null,67.58,4.5454545454545456E-2]
[null,null,"Resource hp/hc 24",24,200,89.09,{"$f":"(F16*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":92.653600000000012},1.9302833333333335E-2,4.5454545454545456E-2,null,null,null,null,89.09,4.5454545454545456E-2]
[null,null,"Resource protein 24",24,200,69.599999999999994,{"$f":"(F17*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":72.384},1.508E-2,4.5454545454545456E-2,null,null,null,null,69.599999999999994,4.5454545454545456E-2]
[null,null,"Supportan drink 24",24,200,92.16,{"$f":"(F18*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":95.846400000000003},1.9968E-2,4.5454545454545456E-2,null,null,null,null,92.16,4.5454545454545456E-2]
[null,null,"Tdiet",24,200,122.88,{"$f":"(F19*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":127.79519999999999},2.6623999999999998E-2,4.5454545454545456E-2,null,null,null,null,122.88,4.5454545454545456E-2]
[null,null,"Tdiet HP sin fibra",24,200,72.38,{"$f":"(F20*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":75.275199999999998},1.5682333333333333E-2,4.5454545454545456E-2,null,null,null,null,72.38,4.5454545454545456E-2]
[null,null,"Alenzi sin",30,200,154.19999999999999,{"$f":"(F21*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":160.36799999999999},2.6728000000000002E-2,4.5454545454545456E-2,null,null,null,null,154.19999999999999,4.5454545454545456E-2]
[null,null,"Alenzi-200",30,200,147.46,{"$f":"(F22*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":153.35840000000002},2.5559733333333338E-2,4.5454545454545456E-2,null,null,null,null,147.46,4.5454545454545456E-2]
[null,null,"Vital Peptido 1.5",30,200,241.2,{"$f":"(F23*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":250.84799999999998},4.1807999999999998E-2,4.5454545454545456E-2,null,null,null,null,241.2,4.5454545454545456E-2]
[null,null,"Ensure Plus High Protein",30,220,95.7,{"$f":"(F24*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":99.528000000000006},1.508E-2,4.5454545454545456E-2,null,null,null,null,95.7,4.5454545454545456E-2]
[null,null,"Prosure",30,220,107.29,{"$f":"(F25*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":111.58160000000001},1.6906303030303032E-2,4.5454545454545456E-2,null,null,null,null,107.29,4.5454545454545456E-2]
[null,null,"Bi1 HP/HC",36,200,125.28,{"$f":"(F26*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":130.2912},1.8096000000000001E-2,4.5454545454545456E-2,null,null,null,null,125.28,4.5454545454545456E-2]
[null,null,"Bi1 peptidic",36,200,289.44,{"$f":"(F27*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":301.01760000000002},4.1808000000000005E-2,4.5454545454545456E-2,null,null,null,null,289.44,4.5454545454545456E-2]
[null,null,null,null,null,null,{"$f":"(F28*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":0},{"$f":"IFERROR(G28/D28/E28,0)","v":0},0,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"(F29*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":0},{"$f":"IFERROR(G29/D29/E29,0)","v":0},0,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"(F30*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":0},0,0,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"(F31*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":0},0,0,null,null,null,null,null,0]
[]
[null,null,"Hipercalórico/Hiperproteico con fibra"]
[]
[null,null,null,"Envases","ml",{"$f":"CONCATENATE(\"PVL (\",Referencias!$C$57,\")\")","v":"PVL (56)"},{"$f":"CONCATENATE(F35,'Nutrición Enteral'!$R$7,'Nutrición Enteral'!$R$8)","v":"PVL (56)+ IVA"},"€/ml","%",null,null,null,null,{"$f":"CONCATENATE(\"PVL (\",Referencias!$C$57,\")\")","v":"PVL (56)"}]
[null,null,"HC/HP con fibra",{"$f":"SUMPRODUCT(D37:D53,$I$37:$I$53)","v":27.07692307692308},200.00000000000006,{"$f":"SUMPRODUCT(F37:F53,$I$37:$I$53)","v":123.26692307692312},{"$f":"SUMPRODUCT(G37:G53,$I$37:$I$53)","v":128.19760000000002},2.3746458333333335E-2,null,null,null,null,null,{"$f":"SUMPRODUCT(N37:N49,$I$37:$I$49)","v":123.26692307692312}]
[null,null,"Atempero",24,200,166.7,{"$f":"(F37*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":173.36799999999999},{"$f":"G37/D37/E37","v":3.6118333333333336E-2},{"$f":"1-SUM(I38:I53)","v":7.6923076923077094E-2},null,null,null,null,166.7,{"$f":"1-SUM(O38:O53)","v":7.6923076923077094E-2}]
[null,null,"Atempero",24,200,166.7,{"$f":"(F38*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":173.36799999999999},{"$f":"G38/D38/E38","v":3.6118333333333336E-2},7.6923076923076927E-2,null,null,null,null,166.7,7.6923076923076927E-2]
[null,null,"Delical Effimax 2.0 Fibres",24,200,123.49,{"$f":"(F39*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":128.42959999999999},2.6756166666666664E-2,7.6923076923076927E-2,null,null,null,null,123.49,7.6923076923076927E-2]
[null,null,"Dietgrif Activ Protein Fibra",24,200,77.41,{"$f":"(F40*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":80.506399999999999},1.6772166666666664E-2,7.6923076923076927E-2,null,null,null,null,77.41,7.6923076923076927E-2]
[null,null,"Fontactiv HO/HC Fibra",24,200,92.16,{"$f":"(F41*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":95.846400000000003},1.9968E-2,7.6923076923076927E-2,null,null,null,null,92.16,7.6923076923076927E-2]
[null,null,"Fresubin 2Kcal Fibre",24,200,122.88,{"$f":"(F42*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":127.79519999999999},2.6623999999999998E-2,7.6923076923076927E-2,null,null,null,null,122.88,7.6923076923076927E-2]
[null,null,"Nmdiethyper",24,200,87.2,{"$f":"(F43*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":90.688000000000002},1.8893333333333331E-2,7.6923076923076927E-2,null,null,null,null,87.2,7.6923076923076927E-2]
[null,null,"Nutricomp drink 2.0 kcal",24,200,97.92,{"$f":"(F44*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":101.83680000000001},2.1216000000000002E-2,7.6923076923076927E-2,null,null,null,null,97.92,7.6923076923076927E-2]
[null,null,"Resource Protein Fibra",24,200,76.8,{"$f":"(F45*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":79.872},1.6639999999999999E-2,7.6923076923076927E-2,null,null,null,null,76.8,7.6923076923076927E-2]
[null,null,"Fortimel advanced",32,200,122.88,{"$f":"(F46*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":127.79519999999999},{"$f":"G46/D46/E46","v":1.9968E-2},7.6923076923076927E-2,null,null,null,null,122.88,7.6923076923076927E-2]
[null,null,"Fortimel complete",32,200,109.77,{"$f":"(F47*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":114.16079999999999},1.7837624999999999E-2,7.6923076923076927E-2,null,null,null,null,109.77,7.6923076923076927E-2]
[null,null,"Bi1 diacare hp/hc ",36,200,220.32,{"$f":"(F48*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":229.1328},{"$f":"G48/D48/E48","v":3.1823999999999998E-2},7.6923076923076927E-2,null,null,null,null,220.32,7.6923076923076927E-2]
[null,null,"Bi1 procare",36,200,138.24,{"$f":"(F49*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":143.76960000000003},1.9968000000000003E-2,7.6923076923076927E-2,null,null,null,null,138.24,7.6923076923076927E-2]
[null,null,null,null,null,null,{"$f":"(F50*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":0},{"$f":"IFERROR(G50/D50/E50,0)","v":0},0,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"(F51*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":0},{"$f":"IFERROR(G51/D51/E51,0)","v":0},0,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"(F52*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":0},0,0,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"(F53*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":0},0,0,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(SUM(I37:I49)=1,\"\",\"No suma 100%\")","v":""},null,null,null,null,null,{"$f":"IF(SUM(O37:O49)=1,\"\",\"No suma 100%\")","v":""}]
[null,null,"Hipercalórico/Hiperproteico con CaHMB"]
[]
[null,null,null,"Envases","ml",{"$f":"CONCATENATE(\"PVL (\",Referencias!$C$57,\")\")","v":"PVL (56)"},{"$f":"CONCATENATE(F57,'Nutrición Enteral'!$R$7,'Nutrición Enteral'!$R$8)","v":"PVL (56)+ IVA"},"€/ml",null,null,null,null,null,{"$f":"CONCATENATE(\"PVL (\",Referencias!$C$57,\")\")","v":"PVL (56)"}]
[null,null,"HC/HP con CaHMB",{"$f":"SUMPRODUCT(D59:D63,$I$59:$I$63)","v":30},{"$f":"SUMPRODUCT(E59:E63,$I$59:$I$63)","v":220},114.84,119.43360000000001,1.8096000000000001E-2,null,null,null,null,null,{"$f":"N59","v":114.84}]
[null,null,"Ensure Plus Advance",30,220,114.84,{"$f":"(F59*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":119.43360000000001},{"$f":"G59/D59/E59","v":1.8096000000000001E-2},{"$f":"1-SUM(I60:I63)","v":1},null,null,null,null,114.84,{"$f":"1-SUM(O60:O63)","v":1}]
[null,null,null,null,null,null,{"$f":"(F60*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":0},{"$f":"IFERROR(G60/D60/E60,0)","v":0},0,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"(F61*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":0},{"$f":"IFERROR(G61/D61/E61,0)","v":0},0,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"(F62*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":0},0,0,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"(F63*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":0},0,0,null,null,null,null,null,0]
[]
[null,null,"Hipercalórico/Hiperproteico para diabetes sin fibra"]
[]
[null,null,null,"Envases","ml",{"$f":"CONCATENATE(\"PVL (\",Referencias!$C$57,\")\")","v":"PVL (56)"},{"$f":"CONCATENATE(F67,'Nutrición Enteral'!$R$7,'Nutrición Enteral'!$R$8)","v":"PVL (56)+ IVA"},"€/ml","%",null,null,null,null,{"$f":"CONCATENATE(\"PVL (\",Referencias!$C$57,\")\")","v":"PVL (56)"},"%"]
[null,null,"HC/HP Diabetes sin fibra",{"$f":"SUMPRODUCT(D69:D78,$I$69:$I$78)","v":27.000000000000004},{"$f":"SUMPRODUCT(E69:E78,$I$69:$I$78)","v":203.33333333333331},168.46166666666664,175.20013333333335,3.1907245959595959E-2,null,null,null,null,null,{"$f":"SUMPRODUCT(N69:N78,$I$69:$I$78)","v":168.46166666666664}]
[null,null,"Bi1 Diacare HP/HC",36,200,220.32,{"$f":"(F69*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":229.1328},{"$f":"G69/D69/E69","v":3.1823999999999998E-2},{"$f":"1-SUM(I70:I78)","v":0.16666666666666674},null,null,null,null,220.32,{"$f":"1-SUM(O70:O78)","v":0.16666666666666674}]
[null,null,"Diaba Plus",24,200,138.06,{"$f":"(F70*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":143.58240000000001},2.9913000000000002E-2,0.16666666666666666,null,null,null,null,138.06,0.16666666666666666]
[null,null,"Diben drink",24,200,146.88,{"$f":"(F71*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":152.7552},3.1823999999999998E-2,0.16666666666666666,null,null,null,null,146.88,0.16666666666666666]
[null,null,"Glucerna 1.5",30,200,201.96,{"$f":"(F72*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":210.03840000000002},3.50064E-2,0.16666666666666666,null,null,null,null,201.96,0.16666666666666666]
[null,null,"Nutavant plus diabetica",24,220,146.88,{"$f":"(F73*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":152.7552},2.893090909090909E-2,0.16666666666666666,null,null,null,null,146.88,0.16666666666666666]
[null,null,"Resource diabet",24,200,156.66999999999999,{"$f":"(F74*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":162.93680000000001},3.3945166666666665E-2,0.16666666666666666,null,null,null,null,156.66999999999999,0.16666666666666666]
[null,null,null,null,null,null,{"$f":"(F75*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":0},{"$f":"IFERROR(G75/D75/E75,0)","v":0},0,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"(F76*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":0},{"$f":"IFERROR(G76/D76/E76,0)","v":0},0,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"(F77*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":0},0,0,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"(F78*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":0},0,0,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(SUM(I69:I74)=1,\"\",\"No suma 100%\")","v":""},null,null,null,null,null,{"$f":"IF(SUM(O69:O74)=1,\"\",\"No suma 100%\")","v":""}]
[null,null,"Hipercalórico/Hiperproteico para diabetes con fibra"]
[]
[null,null,null,"Envases","ml",{"$f":"CONCATENATE(\"PVL (\",Referencias!$C$57,\")\")","v":"PVL (56)"},{"$f":"CONCATENATE(F82,'Nutrición Enteral'!$R$7,'Nutrición Enteral'!$R$8)","v":"PVL (56)+ IVA"},"€/ml","%",null,null,null,null,{"$f":"CONCATENATE(\"PVL (\",Referencias!$C$57,\")\")","v":"PVL (56)"},"%"]
[null,null,"HC/HP Diabetes con fibra",{"$f":"SUMPRODUCT(D84:D89,$I$84:$I$89)","v":24},{"$f":"SUMPRODUCT(E84:E89,$I$84:$I$89)","v":200},132.19,137.4776,2.8641166666666665E-2,null,null,null,null,null,{"$f":"SUMPRODUCT(N84:N89,$I$84:$I$89)","v":132.19}]
[null,null,"Dietgrif Activ protein diabet",24,200,117.5,{"$f":"(F84*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":122.2},{"$f":"G84/D84/E84","v":2.5458333333333333E-2},{"$f":"1-SUM(I85:I89)","v":0.5},null,null,null,null,117.5,{"$f":"1-SUM(O85:O89)","v":0.5}]
[null,null,"Delical Edulcoree",24,200,146.88,{"$f":"(F85*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":152.7552},{"$f":"G85/D85/E85","v":3.1823999999999998E-2},0.5,null,null,null,null,146.88,0.5]
[null,null,null,null,null,null,{"$f":"(F86*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":0},{"$f":"IFERROR(G86/D86/E86,0)","v":0},0,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"(F87*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":0},{"$f":"IFERROR(G87/D87/E87,0)","v":0},0,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"(F88*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":0},0,0,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"(F89*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":0},0,0,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(SUM(I84:I85)=1,\"\",\"No suma 100%\")","v":""},null,null,null,null,null,{"$f":"IF(SUM(O84:O85)=1,\"\",\"No suma 100%\")","v":""}]
[null,null,"Hipercalórico/Hiperproteico para paciente anciano"]
[]
[null,null,null,"Envases","ml",{"$f":"CONCATENATE(\"PVL (\",Referencias!$C$57,\")\")","v":"PVL (56)"},{"$f":"CONCATENATE(F93,'Nutrición Enteral'!$R$7,'Nutrición Enteral'!$R$8)","v":"PVL (56)+ IVA"},"€/ml","%",null,null,null,null,{"$f":"CONCATENATE(\"PVL (\",Referencias!$C$57,\")\")","v":"PVL (56)"},"%"]
[null,null,"HC/HP Ancianos",{"$f":"SUMPRODUCT(D95:D100,$I$95:$I$100)","v":24},{"$f":"SUMPRODUCT(E95:E100,$I$95:$I$100)","v":200},85.4,88.816000000000003,1.8503333333333333E-2,null,null,null,null,null,{"$f":"SUMPRODUCT(N95:N100,$I$95:$I$100)","v":85.4}]
[null,null,"Resource Senior Activ",24,200,92.16,{"$f":"(F95*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":95.846400000000003},{"$f":"G95/D95/E95","v":1.9968E-2},{"$f":"1-SUM(I96:I100)","v":0.5},null,null,null,null,92.16,{"$f":"1-SUM(O96:O100)","v":0.5}]
[null,null,"Supressi",24,200,78.64,{"$f":"(F96*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":81.785600000000002},{"$f":"G96/D96/E96","v":1.7038666666666667E-2},0.5,null,null,null,null,78.64,0.5]
[null,null,null,null,null,null,{"$f":"(F97*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":0},{"$f":"IFERROR(G97/D97/E97,0)","v":0},0,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"(F98*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":0},{"$f":"IFERROR(G98/D98/E98,0)","v":0},0,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"(F99*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":0},0,0,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"(F100*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":0},0,0,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(SUM(I95:I96)=1,\"\",\"No suma 100%\")","v":""},null,null,null,null,null,{"$f":"IF(SUM(O95:O96)=1,\"\",\"No suma 100%\")","v":""}]
[null,null,"Hipercalórico/Hiperproteico para paciente oncológico"]
[]
[null,null,null,"Envases","ml",{"$f":"CONCATENATE(\"PVL (\",Referencias!$C$57,\")\")","v":"PVL (56)"},{"$f":"CONCATENATE(F104,'Nutrición Enteral'!$R$7,'Nutrición Enteral'!$R$8)","v":"PVL (56)+ IVA"},"€/ml",null,null,null,null,null,{"$f":"CONCATENATE(\"PVL (\",Referencias!$C$57,\")\")","v":"PVL (56)"}]
[null,null,"HC/HP Oncología",{"$f":"SUMPRODUCT(D106:D110,$I$106:$I$110)","v":48},{"$f":"SUMPRODUCT(E106:E110,$I$106:$I$110)","v":125},156.66999999999999,162.93680000000001,2.7156133333333332E-2,null,null,null,null,null,{"$f":"N106","v":156.66999999999999}]
[null,null,"Resource Support plus",48,125,156.66999999999999,{"$f":"(F106*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":162.93680000000001},{"$f":"G106/D106/E106","v":2.7156133333333332E-2},{"$f":"1-SUM(I107:I110)","v":1},null,null,null,null,156.66999999999999,{"$f":"1-SUM(O107:O110)","v":1}]
[null,null,null,null,null,null,{"$f":"(F107*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":0},{"$f":"IFERROR(G107/D107/E107,0)","v":0},0,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"(F108*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":0},{"$f":"IFERROR(G108/D108/E108,0)","v":0},0,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"(F109*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":0},0,0,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"(F110*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":0},0,0,null,null,null,null,null,0]
[]
[null,null,"Hipercalórico/Hiperproteico para patología renal"]
[]
[null,null,null,"Envases","ml",{"$f":"CONCATENATE(\"PVL (\",Referencias!$C$57,\")\")","v":"PVL (56)"},{"$f":"CONCATENATE(F114,'Nutrición Enteral'!$R$7,'Nutrición Enteral'!$R$8)","v":"PVL (56)+ IVA"},"€/ml","%",null,null,null,null,{"$f":"CONCATENATE(\"PVL (\",Referencias!$C$57,\")\")","v":"PVL (56)"},"%"]
[null,null,"HC/HP Renal",{"$f":"SUMPRODUCT(D116:D122,$I$116:$I$122)","v":26},{"$f":"SUMPRODUCT(E116:E122,$I$116:$I$122)","v":206.66666666666666},151.35000000000002,157.404,2.9539939393939396E-2,null,null,null,null,null,{"$f":"SUMPRODUCT(N116:N118,$I$116:$I$118)","v":151.35000000000002}]
[null,null,"Fresubin Renal",24,200,133.4,{"$f":"(F116*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":138.73600000000002},{"$f":"G116/D116/E116","v":2.890333333333334E-2},{"$f":"1-SUM(I117:I122)","v":0.33333333333333337},null,null,null,null,133.4,{"$f":"1-SUM(O117:O118)","v":0.33333333333333337}]
[null,null,"Nepro LP",30,220,165.13,{"$f":"(F117*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":171.73519999999999},{"$f":"G117/D117/E117","v":2.6020484848484848E-2},0.33333333333333331,null,null,null,null,165.13,{"$f":"1/3","v":0.33333333333333331}]
[null,null,"Nutricomp Drink Renal",24,200,155.52000000000001,{"$f":"(F118*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":161.74080000000001},{"$f":"G118/D118/E118","v":3.3696000000000004E-2},0.33333333333333331,null,null,null,null,155.52000000000001,{"$f":"1/3","v":0.33333333333333331}]
[null,null,null,null,null,null,{"$f":"(F119*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":0},{"$f":"IFERROR(G119/D119/E119,0)","v":0},0,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"(F120*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":0},{"$f":"IFERROR(G120/D120/E120,0)","v":0},0,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"(F121*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":0},0,0,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"(F122*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":0},0,0,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,"",null,null,null,null,null,{"$f":"IF(SUM(O116:O118)=1,\"\",\"No suma 100%\")","v":""}]

{"sheet":"Nutrición Enteral Sonda","index":11,"n_rows":44,"n_cols":22,"rows_kept":44,"cut":false,"hidden":false,"merged":[[27,2,27,3],[27,9,31,9],[28,2,28,3],[29,2,29,3],[30,2,30,3],[31,2,31,3],[21,2,21,3],[22,2,22,3],[23,2,23,3],[19,9,23,9],[26,2,26,3],[2,2,2,9],[4,5,4,6],[18,2,18,3],[19,2,19,3],[20,2,20,3],[15,2,15,9],[39,9,43,9],[36,2,36,3],[35,2,35,3],[38,2,38,3],[39,2,39,3],[43,2,43,3],[41,2,41,3],[42,2,42,3],[40,2,40,3]]}
[]
[null,null,"Coste nutrición enteral"]
[null,null,"(i) Seleccione los porcentajes de uso de las distintas alternativas. Puede seleccionar el coste desde \"Coste nutricional enteral\" o puede introducir el coste en las casillas verdes. Si va a realizar la introducción manual, seleccione si desea introducir PVL, PVL + IVA  o coste por mililitro."]
[]
[null,null,"Introducción del coste manual del usuario",null,null,"IVA (4%)"]
[]
[null,null,"Tipo","Envases","ml",{"$f":"CONCATENATE(\"PVL (\",Referencias!$C$57,\") \")","v":"PVL (56) "},{"$f":"CONCATENATE(F7,R7,R8)","v":"PVL (56) + IVA"},"PVL","€/ml","% de uso",null,null,null,null,null,false,false]
[null,null,"Hipercalórica/Hiperproteica sin fibra",{"$f":"'Presentaciones Sonda'!$D$5","v":12.55555555555555},{"$f":"'Presentaciones Sonda'!$E$5","v":555.55555555555532},{"$f":"'Presentaciones Sonda'!$F$5","v":147.1044444444444},{"$f":"'Presentaciones Sonda'!$G$5","v":152.98862222222218},null,{"$f":"IF($P$7=TRUE,IF($Q$10<3,H8/E8/D8,H8),Presentaciones!$H$5)","v":2.3090433471074385E-2},{"$f":"1-SUM(J9:J12)","v":0.25},null,null,null,null,null,true,true,{"$f":"IF(P8=TRUE,\"+ IVA\",\"\")","v":"+ IVA"},1.04]
[null,null,"Hipercalórica/Hiperproteica con fibra",{"$f":"'Presentaciones Sonda'!$D$32","v":12.666666666666666},{"$f":"'Presentaciones Sonda'!$E$32","v":499.99999999999983},{"$f":"'Presentaciones Sonda'!$F$32","v":144.88888888888886},{"$f":"'Presentaciones Sonda'!$G$32","v":150.68444444444438},null,{"$f":"IF($P$7=TRUE,IF($Q$10<3,H9/E9/D9,H9),Presentaciones!$H$5)","v":2.3090433471074385E-2},0.25,null,null,null,null,null,"Incluir",null,null,null,0.25]
[null,null,"Hipercalórica/Hiperproteica con CaHMB",{"$f":"'Presentaciones Sonda'!$D$50","v":16},{"$f":"'Presentaciones Sonda'!$E$50","v":500},{"$f":"'Presentaciones Sonda'!$F$50","v":139.19999999999999},{"$f":"'Presentaciones Sonda'!$G$50","v":144.768},null,{"$f":"IF($P$7=TRUE,IF($Q$10<3,H10/E10/D10,H10),Presentaciones!$H$5)","v":2.3090433471074385E-2},0.25,null,null,null,null,null,"PVL",{"$f":"MATCH(H7,P10:P12,0)","v":1},null,null,0.25]
[null,null,"Hipercalórica/Hiperproteica para diabetes sin fibra",{"$f":"'Presentaciones Sonda'!$D$60","v":13.2},{"$f":"'Presentaciones Sonda'!$E$60","v":500},{"$f":"'Presentaciones Sonda'!$F$60","v":176.01599999999999},{"$f":"'Presentaciones Sonda'!$G$60","v":183.05663999999999},null,{"$f":"IF($P$7=TRUE,IF($Q$10<3,H11/E11/D11,H11),Presentaciones!$H$5)","v":2.3090433471074385E-2},0.25,null,null,null,null,null,"PVL + IVA",null,null,null,0.25]
[null,null,"Alternativa del usuario",null,null,null,{"$f":"(F12*(IF($P$8=TRUE,$S$8,1)))","v":0},null,{"$f":"IFERROR(IF($P$7=TRUE,IF($Q$10<3,H12/E12/D12,H12),Presentaciones!$H$5),0)","v":2.3090433471074385E-2},0,null,null,null,null,null,"€/ml",null,null,null,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(J8:J12)=1,\"\",\"No suma 100%\")","v":""}]
[]
[null,null,"Posología"]
[null,null,"(i) Seleccione los ml que se le administrará al paciente de cada alternativa."]
[]
[null,null,"Pacientes desnutridos cribados"]
[null,null,"Tipo",null,"ml/día","Envases","ml totales / día",null,"Coste día","Coste día promedio",null,null,null,null,null,null,null,null,null,"ml/día"]
[null,null,"Hipercalórica/Hiperproteica sin fibra",null,1500,{"$f":"ROUNDUP(IFERROR(E20/E8,0),0)","v":3},{"$f":"F20*E8","v":1666.6666666666661},null,{"$f":"G20*I8","v":38.484055785123964},{"$f":"SUMPRODUCT($J$8:$J$12,I20:I24)","v":35.597751601239672},null,null,null,null,null,null,null,null,null,1500]
[null,null,"Hipercalórica/Hiperproteica con fibra",null,1500,{"$f":"ROUNDUP(IFERROR(E21/E9,0),0)","v":3},{"$f":"F21*E9","v":1499.9999999999995},null,{"$f":"G21*I9","v":34.635650206611565},null,null,null,null,null,null,null,null,null,null,1500]
[null,null,"Hipercalórica/Hiperproteica con CaHMB",null,1500,{"$f":"ROUNDUP(IFERROR(E22/E10,0),0)","v":3},{"$f":"F22*E10","v":1500},null,{"$f":"G22*I10","v":34.635650206611579},null,null,null,null,null,null,null,null,null,null,1500]
[null,null,"Hipercalórica/Hiperproteica para diabetes sin fibra",null,1500,{"$f":"ROUNDUP(IFERROR(E23/E11,0),0)","v":3},{"$f":"F23*E11","v":1500},null,{"$f":"G23*I11","v":34.635650206611579},null,null,null,null,null,null,null,null,null,null,1500]
[null,null,"Alternativa del usuario",null,1500,{"$f":"ROUNDUP(IFERROR(E24/E12,0),0)","v":0},{"$f":"F24*E12","v":0},null,{"$f":"G24*I12","v":0},null,null,null,null,null,null,null,null,null,null,1500]
[]
[null,null,"Pacientes desnutridos no cribados"]
[null,null,"Tipo",null,"ml/día","Envases","ml totales / día",null,"Coste día","Coste día promedio",null,null,null,null,null,null,null,null,null,"ml/día"]
[null,null,"Hipercalórica/Hiperproteica sin fibra",null,1500,{"$f":"ROUNDUP(IFERROR(E28/E8,0),0)","v":3},{"$f":"F28*E8","v":1666.6666666666661},null,{"$f":"G28*I8","v":38.484055785123964},{"$f":"SUMPRODUCT($J$8:$J$12,I28:I32)","v":35.597751601239672},null,null,null,null,null,null,null,null,null,1500]
[null,null,"Hipercalórica/Hiperproteica con fibra",null,1500,{"$f":"ROUNDUP(IFERROR(E29/E9,0),0)","v":3},{"$f":"F29*E9","v":1499.9999999999995},null,{"$f":"G29*I9","v":34.635650206611565},null,null,null,null,null,null,null,null,null,null,1500]
[null,null,"Hipercalórica/Hiperproteica con CaHMB",null,1500,{"$f":"ROUNDUP(IFERROR(E30/E10,0),0)","v":3},{"$f":"F30*E10","v":1500},null,{"$f":"G30*I10","v":34.635650206611579},null,null,null,null,null,null,null,null,null,null,1500]
[null,null,"Hipercalórica/Hiperproteica para diabetes sin fibra",null,1500,{"$f":"ROUNDUP(IFERROR(E31/E11,0),0)","v":3},{"$f":"F31*E11","v":1500},null,{"$f":"G31*I11","v":34.635650206611579},null,null,null,null,null,null,null,null,null,null,1500]
[null,null,"Alternativa del usuario",null,1500,{"$f":"ROUNDUP(IFERROR(E32/E12,0),0)","v":0},{"$f":"F32*E12","v":0},null,{"$f":"G32*I12","v":0},null,null,null,null,null,null,null,null,null,null,1500]
[]
[null,null,"Sonda y colocación de la sonda"]
[]
[null,null,"Sonda",null,"Coste","Referencia"]
[null,null,"Coste de la sonda",null,4.7416425742574262,{"$f":"Referencias!$C$58","v":57},null,null,null,null,null,null,null,null,null,null,null,null,null,4.7416425742574262]
[]
[null,null,"Colocación de la Sonda",null,"% de uso","Tiempo","Coste",null,"Referencia","Total"]
[null,null,"Endoscopia",null,{"$f":"1-SUM($E$41:$E$44)","v":1.0000000000000009E-2},"-",210,null,{"$f":"VLOOKUP('Coste cribado y VN'!$O$12,'Costes por CCAA cribado '!$A$1:$BJ$23,'Costes por CCAA cribado '!$BJ$1,FALSE)","v":"16, 17, 19-33, 35"},{"$f":"SUMPRODUCT(E40:E44,G40:G44)","v":32.374798641228089},null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP('Coste cribado y VN'!$O$12,'Costes por CCAA cribado '!$A$1:$BJ$23,'Costes por CCAA cribado '!$BI$1,FALSE)","v":210}]
[null,null,"Radiología intervencionista",null,0.01,"-",479.45,null,{"$f":"VLOOKUP('Coste cribado y VN'!$O$12,'Costes por CCAA cribado '!$A$1:$BP$23,'Costes por CCAA cribado '!$BL$1,FALSE)","v":"16, 21, 26, 27, 32, 33, 35"},null,null,null,null,null,null,null,null,null,null,0.01,null,{"$f":"VLOOKUP('Coste cribado y VN'!$O$12,'Costes por CCAA cribado '!$A$1:$BP$23,'Costes por CCAA cribado '!$BK$1,FALSE)","v":479.45}]
[null,null,"Gastrostomía radioscópica",null,0.01,"-",1424,null,{"$f":"VLOOKUP('Coste cribado y VN'!$O$12,'Costes por CCAA cribado '!$A$1:$BP$23,'Costes por CCAA cribado '!$BN$1,FALSE)","v":"16, 20, 21, 26-28, 32, 33, 35"},null,null,null,null,null,null,null,null,null,null,0.01,null,{"$f":"VLOOKUP('Coste cribado y VN'!$O$12,'Costes por CCAA cribado '!$A$1:$BP$23,'Costes por CCAA cribado '!$BM$1,FALSE)","v":1424}]
[null,null,"Gastrostomía endoscópica",null,0.01,"-",748.210642205,null,{"$f":"VLOOKUP('Coste cribado y VN'!$O$12,'Costes por CCAA cribado '!$A$1:$BP$23,'Costes por CCAA cribado '!$BP$1,FALSE)","v":"16, 20, 21, 24, 26, 27, 30, 31, 35"},null,null,null,null,null,null,null,null,null,null,0.01,null,{"$f":"VLOOKUP('Coste cribado y VN'!$O$12,'Costes por CCAA cribado '!$A$1:$BP$23,'Costes por CCAA cribado '!$BO$1,FALSE)","v":748.210642205}]
[null,null,"Colocación por personal de enfermería",null,0.96,20,3.9147835616438353,null,{"$f":"CONCATENATE(Referencias!$C$15,\", \",'Coste cribado y VN'!$I$87)","v":"14, 35-53"},null,null,null,null,null,null,null,null,null,null,0.96,20,{"$f":"U44*'Coste cribado y VN'!$H$87","v":3.9147835616438353}]

{"sheet":"Presentaciones Sonda","index":12,"n_rows":69,"n_cols":15,"rows_kept":69,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Hipercalórico/Hiperproteico sin fibra",null,null,null,null,null,null,null,null,null,null,"RESET"]
[]
[null,null,null,"Envases","ml",{"$f":"CONCATENATE(\"PVL (\",Referencias!$C$57,\") \")","v":"PVL (56) "},{"$f":"CONCATENATE(F4,'Nutrición Enteral Sonda'!$R$7,'Nutrición Enteral Sonda'!$R$8)","v":"PVL (56) + IVA"},"€/ml","%"]
[null,null,"HC/HP sin fibra",{"$f":"SUMPRODUCT(D6:D27,$I$6:$I$27)","v":12.55555555555555},{"$f":"SUMPRODUCT(E6:E27,$I$6:$I$27)","v":555.55555555555532},147.1044444444444,152.98862222222218,2.2661561481481476E-2,null,null,null,null,null,{"$f":"AVERAGE(N6:N8)","v":203.20000000000002}]
[null,null,"Fresubin HP Energy",15,500,148.80000000000001,{"$f":"(F6*(IF('Nutrición Enteral Sonda'!$P$8=TRUE,'Nutrición Enteral Sonda'!$S$8,1)))","v":154.75200000000001},{"$f":"G6/D6/E6","v":2.0633600000000002E-2},{"$f":"1-SUM(I7:I27)","v":5.5555555555555247E-2},null,null,null,null,148.80000000000001,{"$f":"1-SUM(O7:O23)","v":5.5555555555555247E-2}]
[null,null,"Fresubin 2Kcal HP",12,500,139.19999999999999,{"$f":"(F7*(IF('Nutrición Enteral Sonda'!$P$8=TRUE,'Nutrición Enteral Sonda'!$S$8,1)))","v":144.768},{"$f":"G7/D7/E7","v":2.4128E-2},5.5555555555555552E-2,null,null,null,null,139.19999999999999,5.5555555555555552E-2]
[null,null,"Glucerna 1.2",16,500,321.60000000000002,{"$f":"(F8*(IF('Nutrición Enteral Sonda'!$P$8=TRUE,'Nutrición Enteral Sonda'!$S$8,1)))","v":334.46400000000006},{"$f":"G8/D8/E8","v":4.1808000000000005E-2},5.5555555555555552E-2,null,null,null,null,321.60000000000002,5.5555555555555552E-2]
[null,null,"Impact Enteral",12,500,139.19999999999999,{"$f":"(F9*(IF('Nutrición Enteral Sonda'!$P$8=TRUE,'Nutrición Enteral Sonda'!$S$8,1)))","v":144.768},{"$f":"G9/D9/E9","v":2.4128E-2},5.5555555555555552E-2,null,null,null,null,139.19999999999999,5.5555555555555552E-2]
[null,null,"Jevity Plus",16,500,104.4,{"$f":"(F10*(IF('Nutrición Enteral Sonda'!$P$8=TRUE,'Nutrición Enteral Sonda'!$S$8,1)))","v":108.57600000000001},1.3572000000000001E-2,5.5555555555555552E-2,null,null,null,null,104.4,5.5555555555555552E-2]
[null,null,"Nutricomp Energy",12,500,83.6,{"$f":"(F11*(IF('Nutrición Enteral Sonda'!$P$8=TRUE,'Nutrición Enteral Sonda'!$S$8,1)))","v":86.944000000000003},1.4490666666666667E-2,5.5555555555555552E-2,null,null,null,null,83.6,5.5555555555555552E-2]
[null,null,"Nutricomp Energy HP",12,500,104.3,{"$f":"(F12*(IF('Nutrición Enteral Sonda'!$P$8=TRUE,'Nutrición Enteral Sonda'!$S$8,1)))","v":108.47199999999999},1.8078666666666666E-2,5.5555555555555552E-2,null,null,null,null,104.3,5.5555555555555552E-2]
[null,null,"Nutrison Peptisorb Plus",12,500,83.6,{"$f":"(F13*(IF('Nutrición Enteral Sonda'!$P$8=TRUE,'Nutrición Enteral Sonda'!$S$8,1)))","v":86.944000000000003},1.4490666666666667E-2,5.5555555555555552E-2,null,null,null,null,83.6,5.5555555555555552E-2]
[null,null,"Nutrison Potrein Plus",12,500,104.3,{"$f":"(F14*(IF('Nutrición Enteral Sonda'!$P$8=TRUE,'Nutrición Enteral Sonda'!$S$8,1)))","v":108.47199999999999},1.8078666666666666E-2,5.5555555555555552E-2,null,null,null,null,104.3,5.5555555555555552E-2]
[null,null,"Nutrison Potrein Plus Energy",12,500,225.12,{"$f":"(F15*(IF('Nutrición Enteral Sonda'!$P$8=TRUE,'Nutrición Enteral Sonda'!$S$8,1)))","v":234.12480000000002},3.9020800000000001E-2,5.5555555555555552E-2,null,null,null,null,225.12,5.5555555555555552E-2]
[null,null,"Osmolite Plus",16,500,96,{"$f":"(F16*(IF('Nutrición Enteral Sonda'!$P$8=TRUE,'Nutrición Enteral Sonda'!$S$8,1)))","v":99.84},1.248E-2,5.5555555555555552E-2,null,null,null,null,96,5.5555555555555552E-2]
[null,null,"Peptamen AF",12,500,111.36,{"$f":"(F17*(IF('Nutrición Enteral Sonda'!$P$8=TRUE,'Nutrición Enteral Sonda'!$S$8,1)))","v":115.81440000000001},1.9302400000000001E-2,5.5555555555555552E-2,null,null,null,null,111.36,5.5555555555555552E-2]
[null,null,"Peptisens",12,500,225.12,{"$f":"(F18*(IF('Nutrición Enteral Sonda'!$P$8=TRUE,'Nutrición Enteral Sonda'!$S$8,1)))","v":234.12480000000002},3.9020800000000001E-2,5.5555555555555552E-2,null,null,null,null,225.12,5.5555555555555552E-2]
[null,null,"Tdiet HP",12,500,96,{"$f":"(F19*(IF('Nutrición Enteral Sonda'!$P$8=TRUE,'Nutrición Enteral Sonda'!$S$8,1)))","v":99.84},1.6640000000000002E-2,5.5555555555555552E-2,null,null,null,null,96,5.5555555555555552E-2]
[null,null,"Sondavant Plus",12,500,111.36,{"$f":"(F20*(IF('Nutrición Enteral Sonda'!$P$8=TRUE,'Nutrición Enteral Sonda'!$S$8,1)))","v":115.81440000000001},1.9302400000000001E-2,5.5555555555555552E-2,null,null,null,null,111.36,5.5555555555555552E-2]
[null,null,"Supportan",15,500,83.52,{"$f":"(F21*(IF('Nutrición Enteral Sonda'!$P$8=TRUE,'Nutrición Enteral Sonda'!$S$8,1)))","v":86.860799999999998},1.1581439999999998E-2,5.5555555555555552E-2,null,null,null,null,83.52,5.5555555555555552E-2]
[null,null,"Twocal",8,1000,148.80000000000001,{"$f":"(F22*(IF('Nutrición Enteral Sonda'!$P$8=TRUE,'Nutrición Enteral Sonda'!$S$8,1)))","v":154.75200000000001},{"$f":"G22/D22/E22","v":1.9344E-2},5.5555555555555552E-2,null,null,null,null,148.80000000000001,5.5555555555555552E-2]
[null,null,"Vital peptido",8,1000,321.60000000000002,{"$f":"(F23*(IF('Nutrición Enteral Sonda'!$P$8=TRUE,'Nutrición Enteral Sonda'!$S$8,1)))","v":334.46400000000006},{"$f":"G23/D23/E23","v":4.1808000000000005E-2},5.5555555555555552E-2,null,null,null,null,321.60000000000002,5.5555555555555552E-2]
[null,null,null,null,null,null,{"$f":"(F24*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":0},{"$f":"IFERROR(G24/D24/E24,0)","v":0},0,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"(F25*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":0},{"$f":"IFERROR(G25/D25/E25,0)","v":0},0,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"(F26*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":0},0,0,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"(F27*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":0},0,0,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(I6>0,\"\",\"Error\")","v":""}]
[null,null,"Hipercalórico/Hiperproteico con fibra"]
[]
[null,null,null,"Envases","ml",{"$f":"CONCATENATE(\"PVL (\",Referencias!$C$57,\")\")","v":"PVL (56)"},{"$f":"CONCATENATE(F31,'Nutrición Enteral Sonda'!$R$7,'Nutrición Enteral Sonda'!$R$8)","v":"PVL (56)+ IVA"},"€/ml","%",null,null,null,null,{"$f":"CONCATENATE(\"PVL (\",Referencias!$C$57,\")\")","v":"PVL (56)"}]
[null,null,"HC/HP con fibra",{"$f":"SUMPRODUCT(D33:D45,$I$33:$I$45)","v":12.666666666666666},{"$f":"SUMPRODUCT(E33:E45,$I$33:$I$45)","v":499.99999999999983},144.88888888888886,150.68444444444438,2.4049037037037032E-2,null,null,null,null,null,{"$f":"AVERAGE(N34:N40)","v":137.82857142857142}]
[null,null,"Atempero Enteral",12,500,172.5,{"$f":"(F33*(IF('Nutrición Enteral Sonda'!$P$8=TRUE,'Nutrición Enteral Sonda'!$S$8,1)))","v":179.4},2.9900000000000003E-2,{"$f":"1-SUM(I34:I45)","v":0.11111111111111094},null,null,null,null,172.5,{"$f":"1-SUM(O34:O41)","v":0.11111111111111094}]
[null,null,"Bi1 Via HP/HC",12,500,172.5,{"$f":"(F34*(IF('Nutrición Enteral Sonda'!$P$8=TRUE,'Nutrición Enteral Sonda'!$S$8,1)))","v":179.4},{"$f":"G34/D34/E34","v":2.9900000000000003E-2},0.1111111111111111,null,null,null,null,172.5,0.1111111111111111]
[null,null,"Bi1 Via Diacare",12,500,183.6,{"$f":"(F35*(IF('Nutrición Enteral Sonda'!$P$8=TRUE,'Nutrición Enteral Sonda'!$S$8,1)))","v":190.94399999999999},3.1823999999999998E-2,0.1111111111111111,null,null,null,null,183.6,0.1111111111111111]
[null,null,"Fresubin 2Kcal HP Fibre",15,500,183.6,{"$f":"(F36*(IF('Nutrición Enteral Sonda'!$P$8=TRUE,'Nutrición Enteral Sonda'!$S$8,1)))","v":190.94399999999999},2.5459199999999998E-2,0.1111111111111111,null,null,null,null,183.6,0.1111111111111111]
[null,null,"Fresubin HP energy fibre",15,500,92.9,{"$f":"(F37*(IF('Nutrición Enteral Sonda'!$P$8=TRUE,'Nutrición Enteral Sonda'!$S$8,1)))","v":96.616000000000014},1.2882133333333335E-2,0.1111111111111111,null,null,null,null,92.9,0.1111111111111111]
[null,null,"Nutricomp Energy Fibre",12,500,92.9,{"$f":"(F38*(IF('Nutrición Enteral Sonda'!$P$8=TRUE,'Nutrición Enteral Sonda'!$S$8,1)))","v":96.616000000000014},1.6102666666666668E-2,0.1111111111111111,null,null,null,null,92.9,0.1111111111111111]
[null,null,"Nutricomp Energy HP Fibre",12,500,119.65,{"$f":"(F39*(IF('Nutrición Enteral Sonda'!$P$8=TRUE,'Nutrición Enteral Sonda'!$S$8,1)))","v":124.43600000000001},2.0739333333333335E-2,0.1111111111111111,null,null,null,null,119.65,0.1111111111111111]
[null,null,"Nutrison Potrein Plus Energy",12,500,119.65,{"$f":"(F40*(IF('Nutrición Enteral Sonda'!$P$8=TRUE,'Nutrición Enteral Sonda'!$S$8,1)))","v":124.43600000000001},2.0739333333333335E-2,0.1111111111111111,null,null,null,null,119.65,0.1111111111111111]
[null,null,"Nutrison Potrein Plus",12,500,166.7,{"$f":"(F41*(IF('Nutrición Enteral Sonda'!$P$8=TRUE,'Nutrición Enteral Sonda'!$S$8,1)))","v":173.36799999999999},{"$f":"G41/D41/E41","v":2.8894666666666666E-2},0.1111111111111111,null,null,null,null,166.7,0.1111111111111111]
[null,null,null,null,null,null,{"$f":"(F42*(IF('Nutrición Enteral Sonda'!$P$8=TRUE,'Nutrición Enteral Sonda'!$S$8,1)))","v":0},{"$f":"IFERROR(G42/D42/E42,0)","v":0},0,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"(F43*(IF('Nutrición Enteral Sonda'!$P$8=TRUE,'Nutrición Enteral Sonda'!$S$8,1)))","v":0},{"$f":"IFERROR(G43/D43/E43,0)","v":0},0,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"(F44*(IF('Nutrición Enteral Sonda'!$P$8=TRUE,'Nutrición Enteral Sonda'!$S$8,1)))","v":0},0,0,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"(F45*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":0},0,0,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(I33>0,\"\",\"Error\")","v":""}]
[null,null,"Hipercalórico/Hiperproteico con CaHMB"]
[]
[null,null,null,"Envases","ml",{"$f":"CONCATENATE(\"PVL (\",Referencias!$C$57,\")\")","v":"PVL (56)"},{"$f":"CONCATENATE(F49,'Nutrición Enteral Sonda'!$R$7,'Nutrición Enteral Sonda'!$R$8)","v":"PVL (56)+ IVA"},"€/ml"]
[null,null,"HC/HP con CaHMB",{"$f":"SUMPRODUCT(D51:D55,$I$51:$I$55)","v":16},{"$f":"SUMPRODUCT(E51:E55,$I$51:$I$55)","v":500},139.19999999999999,144.768,1.8096000000000001E-2]
[null,null,"Ensure Plus Advance RHT",16,500,139.19999999999999,{"$f":"(F51*(IF('Nutrición Enteral Sonda'!$P$8=TRUE,'Nutrición Enteral Sonda'!$S$8,1)))","v":144.768},{"$f":"G51/D51/E51","v":1.8096000000000001E-2},{"$f":"1-SUM(I52:I55)","v":1},null,null,null,null,139.19999999999999]
[null,null,null,null,null,null,{"$f":"(F52*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":0},{"$f":"IFERROR(G52/D52/E52,0)","v":0},0,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"(F53*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":0},{"$f":"IFERROR(G53/D53/E53,0)","v":0},0,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"(F54*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":0},0,0,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"(F55*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":0},0,0,null,null,null,null,null,0]
[]
[null,null,"Hipercalórico/Hiperproteico para Diabetes sin fibra"]
[]
[null,null,null,"Envases","ml",{"$f":"CONCATENATE(\"PVL (\",Referencias!$C$57,\")\")","v":"PVL (56)"},{"$f":"CONCATENATE(F59,'Nutrición Enteral Sonda'!$R$7,'Nutrición Enteral Sonda'!$R$8)","v":"PVL (56)+ IVA"},"€/ml","%"]
[null,null,"HC/HP Diabetes sin fibra",{"$f":"SUMPRODUCT(D61:D69,$I$61:$I$69)","v":13.2},{"$f":"SUMPRODUCT(E61:E69,$I$61:$I$69)","v":500},176.01599999999999,183.05663999999999,2.7971840000000001E-2,null,null,null,null,null,{"$f":"SUMPRODUCT(N61:N65,$I$61:$I$65)","v":176.01599999999999}]
[null,null,"Diben 1.5 Kcal HP",15,500,229.5,{"$f":"(F61*(IF('Nutrición Enteral Sonda'!$P$8=TRUE,'Nutrición Enteral Sonda'!$S$8,1)))","v":238.68},{"$f":"G61/D61/E61","v":3.1824000000000005E-2},{"$f":"1-SUM(I62:I69)","v":0.19999999999999996},null,null,null,null,229.5,{"$f":"1-SUM(O62:O65)","v":0.19999999999999996}]
[null,null,"Diben",15,500,136.5,{"$f":"(F62*(IF('Nutrición Enteral Sonda'!$P$8=TRUE,'Nutrición Enteral Sonda'!$S$8,1)))","v":141.96},1.8928E-2,0.2,null,null,null,null,136.5,0.2]
[null,null,"Novasource Diabet Plus",12,500,183.6,{"$f":"(F63*(IF('Nutrición Enteral Sonda'!$P$8=TRUE,'Nutrición Enteral Sonda'!$S$8,1)))","v":190.94399999999999},3.1823999999999998E-2,0.2,null,null,null,null,183.6,0.2]
[null,null,"Nutrison Advanced Diason",12,500,183.6,{"$f":"(F64*(IF('Nutrición Enteral Sonda'!$P$8=TRUE,'Nutrición Enteral Sonda'!$S$8,1)))","v":190.94399999999999},3.1823999999999998E-2,0.2,null,null,null,null,183.6,0.2]
[null,null,"Sondavant Plus Diabética",12,500,146.88,{"$f":"(F65*(IF('Nutrición Enteral Sonda'!$P$8=TRUE,'Nutrición Enteral Sonda'!$S$8,1)))","v":152.7552},2.5459199999999998E-2,0.2,null,null,null,null,146.88,0.2]
[null,null,null,null,null,null,{"$f":"(F66*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":0},{"$f":"IFERROR(G66/D66/E66,0)","v":0},0,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"(F67*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":0},{"$f":"IFERROR(G67/D67/E67,0)","v":0},0,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"(F68*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":0},0,0,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"(F69*(IF('Nutrición Enteral'!$P$8=TRUE,'Nutrición Enteral'!$S$8,1)))","v":0},0,0,null,null,null,null,null,0]

{"sheet":"Nutrición Parenteral","index":13,"n_rows":68,"n_cols":21,"rows_kept":68,"cut":false,"hidden":false,"merged":[[48,2,48,3],[58,2,58,3],[59,2,59,3],[67,2,67,4],[62,2,62,4],[62,9,64,9],[63,2,63,4],[64,2,64,4],[66,2,66,3],[55,2,55,9],[56,2,56,4],[57,2,57,4],[57,9,60,9],[60,2,60,4],[17,2,18,2],[61,2,61,4],[33,2,33,9],[44,2,44,9],[45,2,45,4],[50,2,50,4],[24,2,24,9],[49,2,49,4],[46,9,49,9],[51,9,53,9],[22,2,22,9],[46,2,46,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[47,2,47,3],[11,2,13,2],[14,2,16,2],[6,2,7,2],[3,3,3,4],[3,6,3,7],[8,2,10,2]]}
[]
[null,null,"Coste farmacológico"]
[]
[null,null,null,"Dto. RDL 8/2010",null,null,"IVA (4%)"]
[]
[null,null,"Fármaco","Envases","ml",{"$f":"CONCATENATE(\"PVL (\",Referencias!$C$57,\")\")","v":"PVL (56)"},{"$f":"CONCATENATE(\"Dto. RDL 8/2010 (\",Referencias!$C$59,\")\")","v":"Dto. RDL 8/2010 (58)"},{"$f":"CONCATENATE(\"PVL\",R6,R7)","v":"PVL - Dto. RDL 8/2010 + IVA"},"€/ml",null,null,null,null,null,0,true,true,{"$f":"IF(Q6=TRUE,\" - Dto. RDL 8/2010 \",\"\")","v":" - Dto. RDL 8/2010 "}]
[null,null,{"$f":"CONCATENATE(\"Olimel N7E (\",Referencias!$C$60,\")\")","v":"Olimel N7E (59)"},4,1500,210,7.4999999999999997E-2,{"$f":"(F7-IF($P$6=TRUE,(G7*F7),0))*(IF($P$7=TRUE,$S$7,1))","v":202.02},{"$f":"H7/D7/E7","v":3.3669999999999999E-2},null,null,null,null,null,0.04,true,true,{"$f":"IF(Q7=TRUE,\"+ IVA\",\"\")","v":"+ IVA"},1.04,210,7.4999999999999997E-2]
[null,null,null,4,2000,270,7.4999999999999997E-2,259.74,3.2467500000000003E-2,null,null,null,null,null,7.4999999999999997E-2,null,null,null,null,270,7.4999999999999997E-2]
[null,null,{"$f":"CONCATENATE(\"Olimel N9 (\",Referencias!$C$61,\")\")","v":"Olimel N9 (60)"},6,1000,269.73,7.4999999999999997E-2,259.48026000000004,4.3246710000000008E-2,null,null,null,null,null,0.15,null,null,null,null,269.73,7.4999999999999997E-2]
[null,null,null,4,1500,269.73,7.4999999999999997E-2,259.48026000000004,4.3246710000000008E-2,null,null,null,null,null,null,null,null,null,null,269.73,7.4999999999999997E-2]
[null,null,null,4,2000,359.64,7.4999999999999997E-2,345.97368,4.3246710000000001E-2,null,null,null,null,null,null,null,null,null,null,359.64,7.4999999999999997E-2]
[null,null,{"$f":"CONCATENATE(\"Olimel N9E (\",Referencias!$C$62,\")\")","v":"Olimel N9E (61)"},6,1000,269,7.4999999999999997E-2,258.77800000000002,4.312966666666667E-2,null,null,null,null,null,null,null,null,null,null,269,7.4999999999999997E-2]
[null,null,null,4,1500,269.73,7.4999999999999997E-2,259.48026000000004,4.3246710000000008E-2,null,null,null,null,null,null,null,null,null,null,269.73,7.4999999999999997E-2]
[null,null,null,4,2000,269,7.4999999999999997E-2,258.77800000000002,3.2347250000000001E-2,null,null,null,null,null,null,null,null,null,null,269,7.4999999999999997E-2]
[null,null,{"$f":"CONCATENATE(\"Periolimel N4E (\",Referencias!$C$62,\")\")","v":"Periolimel N4E (61)"},4,1500,197.8,7.4999999999999997E-2,190.28360000000001,3.1713933333333333E-2,null,null,null,null,null,null,null,null,null,null,197.8,7.4999999999999997E-2]
[null,null,null,4,2000,199.8,7.4999999999999997E-2,192.20760000000001,2.4025950000000001E-2,null,null,null,null,null,null,null,null,null,null,199.8,7.4999999999999997E-2]
[null,null,null,2,2500,164.83,7.4999999999999997E-2,158.56646000000003,3.1713292000000004E-2,null,null,null,null,null,null,null,null,null,null,164.83,7.4999999999999997E-2]
[null,null,{"$f":"CONCATENATE(\"Smofkabiven (\",Referencias!$C$64,\")\")","v":"Smofkabiven (63)"},1,1970,41,7.4999999999999997E-2,{"$f":"(F18-IF($P$6=TRUE,(G18*F18),0))*(IF($P$7=TRUE,$S$7,1))","v":39.442},{"$f":"H18/D18/E18","v":2.0021319796954314E-2},null,null,null,null,null,null,null,null,null,null,41,7.4999999999999997E-2]
[null,null,null,4,1477,134,7.4999999999999997E-2,128.90800000000002,2.1819228165199732E-2,null,null,null,null,null,null,null,null,null,null,134,7.4999999999999997E-2]
[null,null,"Alternativa del usuario",null,null,null,null,{"$f":"(F20-IF($P$6=TRUE,(G20*F20),0))*(IF($P$7=TRUE,$S$7,1))","v":0},{"$f":"IFERROR(H20/D20/E20,0)","v":0}]
[]
[null,null,"Posología"]
[null,null,"(i) Seleccione la presentación que administrará al paciente modificando los % de uso"]
[]
[null,null,"Pacientes desnutridos cribados"]
[null,null,"Fármacos",{"$f":"CONCATENATE(\"Dosis máxima (\",Referencias!$C$60,\" - \",Referencias!$C$63,\")\")","v":"Dosis máxima (59 - 62)"},{"$f":"CONCATENATE(\"Dosis máxima recomendada (\",Referencias!$C$60,\" - \",Referencias!$C$63,\")\")","v":"Dosis máxima recomendada (59 - 62)"},"Dosis administrada/ día","Coste día","% de uso ","Velocidad según dosis administrada/ día",{"$f":"CONCATENATE(\"Vía de administración (\",Referencias!$C$60,\" - \",Referencias!$C$63,\")\")","v":"Vía de administración (59 - 62)"}]
[null,null,"Olimel N7E",35,{"$f":"D27*Población!$E$32","v":2047.5},1500,{"$f":"F27*VLOOKUP(F27,$E$7:$I$8,5,FALSE)","v":50.504999999999995},{"$f":"1-SUM(H28:H32)","v":0.19999999999999996},{"$f":"F27/24","v":62.5},"Venoso central",null,null,null,null,null,null,null,35,1500]
[null,null,"Olimel N9",35,{"$f":"D28*Población!$E$32","v":2047.5},1500,{"$f":"F28*VLOOKUP(F28,$E$9:$I$11,5,FALSE)","v":64.870065000000011},0.2,62.5,"Venoso central",null,null,null,null,null,null,null,35,1500,0.2]
[null,null,"Olimel N9E",35,{"$f":"D29*Población!$E$32","v":2047.5},1500,{"$f":"F29*VLOOKUP(F29,$E$12:$I$14,5,FALSE)","v":64.870065000000011},0.2,62.5,"Venoso central",null,null,null,null,null,null,null,35,1500,0.2]
[null,null,"Periolimel N4E",40,{"$f":"D30*Población!$E$32","v":2340},1500,{"$f":"F30*VLOOKUP(F30,$E$15:$I$17,5,FALSE)","v":47.570900000000002},0.2,62.5,"Venoso central",null,null,null,null,null,"Venoso central",null,40,1500,0.2,"Venoso central"]
[null,null,"Smofkabiven",35,{"$f":"D31*Población!$E$32","v":2047.5},1477,{"$f":"F31*VLOOKUP(F31,$E$18:$I$19,5,FALSE)","v":32.227000000000004},0.2,61.541666666666664,"Venoso central",null,null,null,null,null,"Venoso periférico",null,35,1477,0.2]
[null,null,"Alternativa del usuario",0,{"$f":"D32*Población!$E$32","v":0},{"$f":"E20","v":0},{"$f":"F32*$I$20","v":0},0,0,"Venoso periférico",null,null,null,null,null,null,null,0,null,0,"Venoso periférico"]
[]
[null,null,"Pacientes desnutridos no cribados"]
[null,null,"Fármacos",{"$f":"CONCATENATE(\"Dosis máxima (\",Referencias!$C$60,\" - \",Referencias!$C$63,\")\")","v":"Dosis máxima (59 - 62)"},{"$f":"CONCATENATE(\"Dosis máxima recomendada (\",Referencias!$C$60,\" - \",Referencias!$C$63,\")\")","v":"Dosis máxima recomendada (59 - 62)"},"Dosis administrada/ día","Coste día","% de uso ","Velocidad según dosis administrada/ día",{"$f":"CONCATENATE(\"Vía de administración (\",Referencias!$C$60,\" - \",Referencias!$C$63,\")\")","v":"Vía de administración (59 - 62)"}]
[null,null,"Olimel N7E",35,{"$f":"D36*Población!$E$32","v":2047.5},1500,{"$f":"F36*VLOOKUP(F36,$E$7:$I$8,5,FALSE)","v":50.504999999999995},{"$f":"1-SUM(H37:H41)","v":0.19999999999999996},{"$f":"F36/24","v":62.5},"Venoso central"]
[null,null,"Olimel N9",35,{"$f":"D37*Población!$E$32","v":2047.5},1500,{"$f":"F37*VLOOKUP(F37,$E$9:$I$11,5,FALSE)","v":64.870065000000011},0.2,62.5,"Venoso central"]
[null,null,"Olimel N9E",35,{"$f":"D38*Población!$E$32","v":2047.5},1500,{"$f":"F38*VLOOKUP(F38,$E$12:$I$14,5,FALSE)","v":64.870065000000011},0.2,62.5,"Venoso central"]
[null,null,"Periolimel N4E",40,{"$f":"D39*Población!$E$32","v":2340},1500,{"$f":"F39*VLOOKUP(F39,$E$15:$I$17,5,FALSE)","v":47.570900000000002},0.2,62.5,"Venoso central"]
[null,null,"Smofkabiven",35,{"$f":"D40*Población!$E$32","v":2047.5},1477,{"$f":"F40*VLOOKUP(F40,$E$18:$I$19,5,FALSE)","v":32.227000000000004},0.2,61.541666666666664,"Venoso central"]
[null,null,"Alternativa del usuario",0,{"$f":"D41*Población!$E$32","v":0},{"$f":"E20","v":0},{"$f":"F41*$I$20","v":0},0,0,"Venoso periférico"]
[]
[null,null,"Coste de Administración - Material Fungible y Personal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T46=TRUE,T44,U44)","v":"España"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Ajustes!E6","v":"España"},{"$f":"Ajustes!$E$8","v":0}]
[null,null,"Pacientes desnutridos cribados"]
[null,null,"Administración por vena central",null,null,"Coste","Referencia","Uso del recurso","Referencia","TOTAL",null,null,null,null,null,{"$f":"SUMIF($J$27:$J$32,Q46,$H$27:$H$32)","v":1},"Venoso central",null,"España",{"$f":"$T$44=S46","v":true}]
[null,null,"Colocación catéter venoso central",null,null,{"$f":"$F$67*$F$68","v":15.210616438356164},{"$f":"CONCATENATE(Referencias!$C$15,\", \",VLOOKUP('Coste cribado y VN'!$O$12,'Costes por CCAA cribado '!$A:$M,'Costes por CCAA cribado '!$M$1,FALSE))","v":"14, 35-53"},1,{"$f":"Referencias!$C$66","v":65},{"$f":"(F47*H47)+SUMPRODUCT(E48:E49,F48:F49,H48:H49)+(F50*H50)","v":79.099634387199515},null,null,null,null,null,{"$f":"SUMIF($J$27:$J$32,Q47,$H$27:$H$32)","v":0},"Venoso periférico",null,"Comuniad Autónoma",{"$f":"$T$44=S47","v":false}]
[null,null,"Catéter de 2 luces ",null,0.5,15.015821391891231,{"$f":"CONCATENATE(Referencias!$C$36,\", \",Referencias!$C$65)","v":"35, 64"},1,{"$f":"Referencias!$C$66","v":65},null,null,null,null,null,null,{"$f":"(J47*P46)+(J52*P47)","v":79.099634387199515},null,null,"Hospital",false]
[null,null,"Catéter de 2 luces acceso periférico",null,0.5,77,{"$f":"Referencias!$C$67","v":66},1,{"$f":"Referencias!$C$66","v":65}]
[null,null,"Sistemas de infusión (cambio cada 24 h)",null,null,4.4702768132244346,{"$f":"CONCATENATE(Referencias!$C$36,\", \",Referencias!$C$65)","v":"35, 64"},{"$f":"ROUNDUP(('Estancia Media'!$D$6-Costes!$D$14)*Costes!$D$56,0)","v":4},{"$f":"CONCATENATE(Referencias!$C$15,\", \",Referencias!$C$66)","v":"14, 65"}]
[null,null,"Administración por vena periférica",null,null,"Coste","Referencia","Uso del recurso","Referencia","TOTAL"]
[null,null,"Colocación catéter venoso periférico",null,null,{"$f":"$F$67*$F$68","v":15.210616438356164},{"$f":"CONCATENATE(Referencias!$C$15,\", \",VLOOKUP('Coste cribado y VN'!$O$12,'Costes por CCAA cribado '!$A:$M,'Costes por CCAA cribado '!$M$1,FALSE))","v":"14, 35-53"},1,{"$f":"Referencias!$C$66","v":65},{"$f":"SUMPRODUCT(F52:F54,H52:H54)","v":33.617822189811129}]
[null,null,"Catéter intravenoso",null,null,0.52609849855724555,{"$f":"CONCATENATE(Referencias!$C$36,\", \",Referencias!$C$68)","v":"35, 67"},1,{"$f":"Referencias!$C$66","v":65}]
[null,null,"Sistemas de infusión (cambio cada 24 h)",null,null,4.4702768132244302,{"$f":"CONCATENATE(Referencias!$C$36,\", \",Referencias!$C$65)","v":"35, 64"},{"$f":"ROUNDUP(('Estancia Media'!$D$6-Costes!$D$14)*Costes!$D$56,0)","v":4},{"$f":"CONCATENATE(Referencias!$C$15,\", \",Referencias!$C$66)","v":"14, 65"}]
[]
[null,null,"Pacientes desnutridos no cribados",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($J$36:$J$41,Q56,$H$36:$H$41)","v":1},"Venoso central"]
[null,null,"Administración por vena central",null,null,"Coste","Referencia","Uso del recurso","Referencia","TOTAL",null,null,null,null,null,{"$f":"SUMIF($J$36:$J$41,Q57,$H$36:$H$41)","v":0},"Venoso periférico"]
[null,null,"Colocación catéter venoso central",null,null,{"$f":"$F$67*$F$68","v":15.210616438356164},{"$f":"CONCATENATE(Referencias!$C$15,\", \",VLOOKUP('Coste cribado y VN'!$O$12,'Costes por CCAA cribado '!$A:$M,'Costes por CCAA cribado '!$M$1,FALSE))","v":"14, 35-53"},1,{"$f":"Referencias!$C$66","v":65},{"$f":"(F58*H58)+SUMPRODUCT(E59:E60,F59:F60,H59:H60)+(F61*H61)","v":83.569911200423945},null,null,null,null,null,{"$f":"(J58*P56)+(J63*P57)","v":83.569911200423945},null,null,null,1]
[null,null,"Catéter de 2 luces ",null,0.5,15.015821391891231,{"$f":"CONCATENATE(Referencias!$C$36,\", \",Referencias!$C$65)","v":"35, 64"},1,{"$f":"Referencias!$C$66","v":65},null,null,null,null,null,null,null,null,0.5,15.015821391891231,1]
[null,null,"Catéter de 2 luces acceso periférico",null,0.5,77,{"$f":"Referencias!$C$67","v":66},1,null,null,null,null,null,null,null,null,null,0.5,77,1]
[null,null,"Sistemas de infusión (cambio cada 24 h)",null,null,4.4702768132244346,{"$f":"CONCATENATE(Referencias!$C$36,\", \",Referencias!$C$65)","v":"35, 64"},{"$f":"ROUNDUP(('Estancia Media'!$G$6-Costes!$D$15)*Costes!$I$56,0)","v":5},{"$f":"CONCATENATE(Referencias!$C$15,\", \",Referencias!$C$66)","v":"14, 65"},null,null,null,null,null,null,null,null,null,4.4702768132244346]
[null,null,"Administración por vena periférica",null,null,"Coste","Referencia","Uso del recurso","Referencia","TOTAL"]
[null,null,"Colocación catéter venoso periférico",null,null,{"$f":"$F$67*$F$68","v":15.210616438356164},{"$f":"CONCATENATE(Referencias!$C$15,\", \",VLOOKUP('Coste cribado y VN'!$O$12,'Costes por CCAA cribado '!$A:$M,'Costes por CCAA cribado '!$M$1,FALSE))","v":"14, 35-53"},1,{"$f":"Referencias!$C$66","v":65},{"$f":"SUMPRODUCT(F63:F65,H63:H65)","v":38.088099003035559}]
[null,null,"Catéter intravenoso",null,null,0.52609849855724555,{"$f":"CONCATENATE(Referencias!$C$36,\", \",Referencias!$C$68)","v":"35, 67"},1,{"$f":"Referencias!$C$66","v":65},null,null,null,null,null,null,null,null,null,0.52609849855724555]
[null,null,"Sistemas de infusión (cambio cada 24 h)",null,null,4.4702768132244302,{"$f":"CONCATENATE(Referencias!$C$36,\", \",Referencias!$C$65)","v":"35, 64"},{"$f":"ROUNDUP(('Estancia Media'!$G$6-Costes!$D$15)*Costes!$I$56,0)","v":5},{"$f":"CONCATENATE(Referencias!$C$15,\", \",Referencias!$C$66)","v":"14, 65"},null,null,null,null,null,null,null,null,null,4.4702768132244302]
[]
[null,null,"Tiempo de colocación del catéter",null,"Coste personal médico",45,{"$f":"Referencias!$C$15","v":14},null,null,null,null,null,null,null,null,null,null,null,45]
[null,null,"Coste del especialista por minuto",null,null,{"$f":"VLOOKUP(E67,'Coste cribado y VN'!$C$86:$H$88,6,FALSE)","v":0.33801369863013697},{"$f":"VLOOKUP('Coste cribado y VN'!$O$12,'Costes por CCAA cribado '!$A:$M,'Costes por CCAA cribado '!$M$1,FALSE)","v":"35-53"}]

{"sheet":"Utilidades","index":14,"n_rows":11,"n_cols":16,"rows_kept":11,"cut":false,"hidden":false,"merged":[[4,5,5,5]]}
[]
[null,null,"Utilidades"]
[]
[null,null,null,"Utilidad al alta","Día 90","Referencia"]
[null,null,"Sin tratamiento",0.61899999999999999,0.67100000000000004,{"$f":"Referencias!$C$10","v":9},null,null,null,null,null,null,0.61899999999999999,0.67100000000000004]
[null,null,"Tratamiento",0.59399999999999997,0.73099999999999998,null,null,null,null,null,null,null,0.59399999999999997,0.73099999999999998]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Utilidad al alta","Día 90","Utilidad Total","Total pacientes"]
[null,null,null,null,null,null,null,null,null,{"$f":"90-Costes!$I$21","v":82.8},{"$f":"Costes!$I$21","v":7.2},"Sin cribado",{"$f":"(D5/12/30)*K10","v":1.238E-2},{"$f":"((E5/12)/30)*J10","v":0.15433000000000002},{"$f":"SUM(M10:N10)","v":0.16671000000000002},{"$f":"O10*Población!$E$26","v":497354.61836495093}]
[null,null,null,null,null,null,null,null,null,{"$f":"90-Costes!$D$21","v":84.734822601839682},{"$f":"Costes!$D$21","v":5.2651773981603158},"Con cribado",{"$f":"(D6/12/30)*K11","v":8.6875427069645194E-3},{"$f":"((E6/12)/30)*J11","v":0.17205876478318},{"$f":"SUM(M11:N11)","v":0.1807463074901445},{"$f":"O11*Población!$E$26","v":539229.86493092717}]

{"sheet":"Resultados","index":15,"n_rows":47,"n_cols":11,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"Resultados AIP"]
[]
[null,null,null,"Año 1","Año 2","Año 3"]
[null,null,"Escenario sin cribado"]
[null,null,"Coste Cribado",0,0,0]
[null,null,"Coste valoración nutricional",{"$f":"Costes!$G$87*Coste_Valoración_Nutricional","v":12602295.257391997},{"$f":"Costes!$H$87*Coste_Valoración_Nutricional","v":12647875.438254559},{"$f":"Costes!$I$87*Coste_Valoración_Nutricional","v":12697603.892993992}]
[null,null,"Coste seguimiento",{"$f":"Costes!$G$87*(Coste_seguimiento/7*Costes!$I$21)","v":11869695.164603433},{"$f":"Costes!$H$87*(Coste_seguimiento/7*Costes!$I$21)","v":11912625.665860239},{"$f":"Costes!$I$87*(Coste_seguimiento/7*Costes!$I$21)","v":11959463.292396376}]
[null,null,"Coste nutrición enteral oral",{"$f":"Costes!$G$83*Costes!$I$38","v":12627856.504903845},{"$f":"Costes!$H$83*Costes!$I$38","v":12673529.136090806},{"$f":"Costes!$I$83*Costes!$I$38","v":12723358.455102498}]
[null,null,"Coste nutrición enteral sonda",{"$f":"Costes!$G$84*Costes!$I$50","v":20600907.501277078},{"$f":"Costes!$H$84*Costes!$I$50","v":20675417.189446013},{"$f":"Costes!$I$84*Costes!$I$50","v":20756708.039671697}]
[null,null,"Coste nutrición parenteral",{"$f":"IFERROR(Costes!$G$85*Costes!$I$69,0)","v":13645163.09410242},{"$f":"IFERROR(Costes!$H$85*Costes!$I$69,0)","v":13694515.135855569},{"$f":"IFERROR(Costes!$I$85*Costes!$I$69,0)","v":13748358.730334064}]
[null,null,"Coste de la estancia",{"$f":"Población!$E$26*(EstanciaMedia_sincribar+Costes!$I$23)","v":12355633686.525732},{"$f":"Población!$F$26*(EstanciaMedia_sincribar+Costes!$I$23)","v":12400321737.916456},{"$f":"Población!$G$26*(EstanciaMedia_sincribar+Costes!$I$23)","v":12449076870.057724}]
[null,null,"Total",{"$f":"SUM(D7:D13)","v":12426979604.048012},{"$f":"SUM(E7:E13)","v":12471925700.481964},12520962362.468224]
[null,null,"Escenario con cribado"]
[null,null,"Coste Cribado",{"$f":"Población!$E$18*Coste_cribado","v":22995299.954456579},{"$f":"Población!$F$18*Coste_cribado","v":23078469.719130855},{"$f":"Población!$G$18*Coste_cribado","v":23169208.803531703}]
[null,null,"Coste valoración nutricional",{"$f":"Población!$E$24*Coste_Valoración_Nutricional","v":94919415.342909932},{"$f":"Población!$F$24*Coste_Valoración_Nutricional","v":95262721.386002421},{"$f":"Población!$G$24*Coste_Valoración_Nutricional","v":95637271.874890924}]
[null,null,"Coste seguimiento",{"$f":"Costes!$D$87*(Coste_seguimiento/7*Costes!$D$21)","v":24659773.646159124},{"$f":"Costes!$E$87*(Coste_seguimiento/7*Costes!$D$21)","v":24748963.505614489},{"$f":"Costes!$F$87*(Coste_seguimiento/7*Costes!$D$21)","v":24846270.576477505}]
[null,null,"Coste nutrición enteral oral",{"$f":"Costes!$D$83*Costes!$D$38","v":29050803.038717642},{"$f":"Costes!$E$83*Costes!$D$38","v":29155874.442748647},{"$f":"Costes!$F$83*Costes!$D$38","v":29270508.445091013}]
[null,null,"Coste nutrición enteral sonda",{"$f":"Costes!$D$84*Costes!$D$50","v":29668206.062289078},{"$f":"Costes!$E$84*Costes!$D$50","v":29775510.499343406},{"$f":"Costes!$F$84*Costes!$D$50","v":29892580.76410358}]
[null,null,"Coste nutrición parenteral",{"$f":"IFERROR(Costes!$D$85*Costes!$D$69,0)","v":64335630.129231289},{"$f":"IFERROR(Costes!$E$85*Costes!$D$69,0)","v":64568320.25410971},{"$f":"IFERROR(Costes!$F$85*Costes!$D$69,0)","v":64822187.617607467}]
[null,null,"Coste de la estancia",{"$f":"Población!$E$26*(EstanciaMedia_cribado+Costes!$D$23)","v":7826881950.6574221},{"$f":"Población!$F$26*(EstanciaMedia_cribado+Costes!$D$23)","v":7855190341.1223755},{"$f":"Población!$G$26*(EstanciaMedia_cribado+Costes!$D$23)","v":7886075091.6289043}]
[null,null,"Total",{"$f":"SUM(D16:D22)","v":8092511078.8311853},{"$f":"SUM(E16:E22)","v":8121780200.9293251},{"$f":"SUM(F16:F22)","v":8153713119.7106066}]
[]
[null,null,"IMPACTO PRESUPUESTARIO",{"$f":"D23-D14","v":-4334468525.2168264},{"$f":"E23-E14","v":-4350145499.552639},{"$f":"F23-F14","v":-4367249242.757617}]
[]
[]
[]
[null,null,"Resultados ACU"]
[]
[null,null,null,"Escenario sin cribado","Escenario con cribado","Diferencia"]
[null,null,"Coste Cribado",0,{"$f":"Población!$E$18*Coste_cribado","v":22995299.954456579},{"$f":"E32-D32","v":22995299.954456579}]
[null,null,"Coste valoración nutricional",{"$f":"Costes!$G$87*Coste_Valoración_Nutricional","v":12602295.257391997},{"$f":"Población!$E$24*Coste_Valoración_Nutricional","v":94919415.342909932},{"$f":"E33-D33","v":82317120.085517943}]
[null,null,"Coste seguimiento",{"$f":"Costes!$G$87*(Coste_seguimiento/7*Costes!$I$21)","v":11869695.164603433},{"$f":"Costes!$D$87*(Coste_seguimiento/7*Costes!$D$21)","v":24659773.646159124},12790078.481555691]
[null,null,"Coste nutrición enteral oral",{"$f":"Costes!$G$83*Costes!$I$38","v":12627856.504903845},{"$f":"Costes!$D$83*Costes!$D$38","v":29050803.038717642},16422946.533813797]
[null,null,"Coste nutrición enteral sonda",{"$f":"Costes!$G$84*Costes!$I$50","v":20600907.501277078},{"$f":"Costes!$D$84*Costes!$D$50","v":29668206.062289078},9067298.5610119998]
[null,null,"Coste nutrición parenteral",{"$f":"Costes!$G$85*Costes!$I$69","v":13645163.09410242},{"$f":"Costes!$D$85*Costes!$D$69","v":64335630.129231289},50690467.035128869]
[null,null,"Coste de la estancia",{"$f":"Población!$E$26*(EstanciaMedia_sincribar+Costes!$I$23)","v":12355633686.525732},{"$f":"Población!$E$26*(EstanciaMedia_cribado+Costes!$D$23)","v":7826881950.6574221},-4528751735.86831]
[null,null,"Total Coste",{"$f":"SUM(D32:D38)","v":12426979604.048012},{"$f":"SUM(E32:E38)","v":8092511078.8311853},{"$f":"SUM(F32:F38)","v":-4334468525.2168255}]
[]
[null,null,"Utilidad por paciente",{"$f":"Utilidades!$O$10","v":0.16671000000000002},{"$f":"Utilidades!$O$11","v":0.1807463074901445},{"$f":"E41-D41","v":1.4036307490144478E-2}]
[null,null,"Utilidades totales",{"$f":"Utilidades!$P$10","v":497354.61836495093},{"$f":"Utilidades!$P$11","v":539229.86493092717},41875.246565976238]
[]
[null,null,"RCUI",{"$f":"IF($F$39/$F$42<0,\"Dominante\",$F$39/$F$42)","v":"Dominante"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(TEXT(Ajustes!$E$38,\"#.##0\"),\" €/AVAC\")","v":"25.000 €/AVAC"}]

{"sheet":"Referencias","index":16,"n_rows":72,"n_cols":8,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,1,"Álvarez J, Ballesteros M, Olveira G, Rodriguez T. Cuaderno nº0. Coste - Efectividad de la intervención nutricional [Internet]. 2018 [citado 22 de enero de 2021]. Disponible en: https://www.alianzamasnutridos.es/uploads/cuadernos/pdf/d939b55519166bab0056782ee1b550aa.pdf"]
[null,null,{"$f":"C2+1","v":2},"Ortega Eslava A, Marín Gil R, Fraga Fuentes MD, López-Briz E, Puigventós Latorre F. Guía de evaluación económica e impacto presupuestario en los informes de evaluación de medicamentos. GENESIS, Grupo de Evaluación de Novedades, Estandarización e Investigación en Selección de Medicamentos .SEFH, Sociedad Española de Farmacia Hospitalaria; 2017."]
[null,null,{"$f":"C3+1","v":3},"Sacristán JA, Oliva J, Campillo-Artero C, Puig-Junoy J, Pinto-Prades JL, Dilla T, et al. ¿Qué es una intervención sanitaria eficiente en España en 2020? Gac Sanit. 2019;34(2):189–93."]
[null,null,{"$f":"C4+1","v":4},"Vallejo-Torres L, García-Lorenzo B, Castilla I, Valcárcel-Nazco C, García-Pérez L, Linertová R, et al. Valor Monetario de un Año de Vida Ajustado por Calidad:  Estimación empírica del coste de oportunidad en el Sistema Nacional de Salud [Internet]. Ministerio de Sanidad, Servicios Sociales e Igualdad. Servicio Canario de la Salud; 2015. Available from: https://www3.gobiernodecanarias.org/sanidad/scs/content/3382aaa2-cb58-11e5-a9c5-a398589805dc/SESCS%202015_Umbral%20C.O.%20AVAC.pdf"]
[null,null,5,"Castro-Vega I, Martín SV, Llorca JC, Vendrell CS, Bañuls C. Validación del cribado nutricional Malnutrition Screening Tool comparado con la valoración nutricional completa y otros cribados en distintos ámbitos sociosanitarios. Nutr Hosp. 2017;8. "]
[null,null,6,"Álvarez-Hernández J, Planas Vila M, León-Sanz M, García de Lorenzo A, Celaya-Pérez S, García-Lorda P, et al. Prevalence and costs of malnutrition in hospitalized patients; the PREDyCES Study. Nutr Hosp. agosto de 2012;27(4):1049-59. "]
[null,null,7,"Cuerda C, Álvarez J, Ramos P, Abánades JC, García-de-Lorenzo A, Gil P, et al. Prevalence of malnutrition in subjects over 65 years of age in the Community of Madrid: the DREAM + 65 Study. Nutrición Hospitalaria. abril de 2016;33(2):263-9."]
[null,null,8,"Kruizenga H, van Keeken S, Weijs P, Bastiaanse L, Beijer S, Huisman-de Waal G, et al. Undernutrition screening survey in 564,063 patients: patients with a positive undernutrition screening score stay in hospital 1.4 d longer. The American Journal of Clinical Nutrition. 1 de abril de 2016;103(4):1026-32"]
[null,null,9,"Norman K, Pirlich M, Smoliner C, Kilbert A, Schulzke JD, Ockenga J, et al. Cost-effectiveness of a 3-month intervention with oral nutritional supplements in disease-related malnutrition: a randomised controlled pilot study. Eur J Clin Nutr. junio de 2011;65(6):735-42."]
[null,null,10,"Instituto Nacional de Estadística. Población y fenómenos demográficos. Resultados por comunidades autónomas: serie 2020-2035. Población residente en España a 1 de enero, por sexo, edad y año. [Internet]. INE. [citado 14 de abril de 2021]. Disponible en: https://www.ine.es/jaxiT3/Datos.htm?t=36680"]
[null,null,11,"Instituto Nacional de Estadística. Población y fenómenos demográficos. Resultados por provincias: serie 2020-2035. Población residente en España a 1 de enero, por sexo, edad y año. [Internet]. INE. [citado 14 de abril de 2021]. Disponible en: https://www.ine.es/jaxiT3/Datos.htm?t=36726",null,null,null," "]
[null,null,12,"Ministerio de Sanidad, Consumo y Bienestar Social. Catálogo Nacional de Hospitales [Internet]. [citado 15 de abril de 2021]. Disponible en: https://www.mscbs.gob.es/ciudadanos/prestaciones/centrosServiciosSNS/hospitales/home.htm"]
[null,null,13,"Ministerio de Sanidad, Consumo y Bienestar Social. Subdirección General de Información Sanitaria. Registro de Actividad de Atención Especializada – RAE-CMBD. [Internet]. [citado 06 de septiembre de 2021]. Disponible en: https://pestadistico.inteligenciadegestion.mscbs.es/publicoSNS/C/rae-cmbd/rae-cmbd/diagnosticos-principales/diagnosticos-principales"]
[null,null,14,"Panel de expertos"]
[null,null,15,"Suárez-Llanos JP, Vallejo-Torres L, García-Bello MÁ, Hernández-Carballo C, Calderón-Ledezma EM, Rosat-Rodrigo A, et al. Cost-effectiveness of the hospital nutrition screening tool CIPA. Arch Med Sci. 11 de enero de 2019;16(2):273-81. "]
[null,null,16,"BOJA núm. 105, del 1 de junio de 2018. Corrección de errores de la Orden de 8 de mayo de 2018, por la que se modifica la Orden de 14 de octubre de 2005, por la que se fijan los precios públicos de los servicios sanitarios prestados por Centros dependientes del Sistema Sanitario Público de Andalucía. [Internet]. Servicio Andaluz de Salud. [citado 12 de junio de 2019]. Disponible en: https://www.juntadeandalucia.es/servicioandaluzdesalud/profesionales/recursos-para-profesionales/precios-publicos"]
[null,null,17," BOA núm. 165, del 21 de julio de 2017. ORDEN SAN/1221/2017, de 21 de julio, por la que se establecen los precios y tarifas máximas aplicables en la prestación de servicios sanitarios con medios ajenos al Sistema de Salud de Aragón. 2017;(29):74. "]
[null,null,18,"BOA núm. 135, del 12 de julio de 2011.RESOLUCIÓN de 1 de enero de 2011, de la Directora-Gerente del Consorcio de Salud, por la que se aprueban las tarifas a aplicar en el seno del Consorcio a los terceros obligados al pago o a los usuarios sin derecho a la asistencia sanitaria de la Seguridad Social, con excepción de aquellos supuestos cuyas tarifas vengan reguladas por convenios, contratos o conciertos específicos [Internet]. 2011. Disponible en: http://www.boa.aragon.es/cgi-bin/EBOA/BRSCGI?CMD=VEROBJ&MLKOB=608653990707"]
[null,null,19,"BOPA núm. 34, del 19 de febrero de 2019. Convenio singular de vinculación a la Red Hospitalaria Pública del Principado de Asturias, como Hospital de Distrito, suscrito entre el Servicio de Salud del Principado de Asturias y la Fundación Hospital de Jove para la prestación de atención sanitaria a los usuarios del Sistema Nacional de Salud durante el ejercicio 2019. 2019;24. "]
[null,null,20,"BOIB núm. 2, del 1 de enero de 2018. Disposición Num. 14734. Resolución del director general del Servicio de Salud de las Islas Baleares por la que se modifica la Orden de la consejera de Salud y Consumo de 22 de diciembre de 2006 por la que se establecen los precios públicos a aplicar por los centros sanitarios de la Red Pública de las Islas Baleares por la prestación de servicios sanitarios, cuando existan terceros obligados al pago o usuarios sin derecho a asistencia sanitaria de la Seguridad Social [Internet]. [citado 14 de julio de 2020]. Disponible en: https://www.caib.es/eboibfront/pdf/ca/2018/2/998037"]
[null,null,21,"BOC núm. 67, del 5 de abril de 2017. Resolución de 29 de marzo de 2017, del Director, por la que se modifica la cuantía de los precios públicos de servicios sanitarios previstos en el Decreto 81/2009, de 16 de junio, por el que se establecen los precios públicos de los servicios sanitarios prestados por el Servicio Canario de la Salud y se fijan sus cuantías. 2017; "]
[null,null,22,"BOC núm. 85, del 5 de mayo de 2011. Orden SAN/12/2011, de 20 de abril, por la que se fijan las cuantías de los precios públicos de los Servicios Sanitarios prestados por el Servicio Cántabro de Salud. 2011. Disponible en: https://boc-cantabria.vlex.es/vid/fijan-cuantias-precios-prestados-cantabro-274247803. "]
[null,null,23,"BOCYL n.o 249, del 30 de diciembre 2013. DECRETO 825/2010, de 17 de junio, sobre precios públicos por actos asistenciales y servicios sanitarios prestados por la Gerencia Regional de Salud. 2013; "]
[null,null,24,"DOCM núm. 226, del 22 de noviembre de 2017. Resolución de 15/11/2017, de la Dirección-Gerencia, sobre las condiciones económicas aplicables a la prestación de determinados servicios de asistencia sanitaria a través de medios ajenos, en el ámbito de gestión del Sescam. [2017/13832]. 2017"]
[null,null,25,"DOGC núm. 8043, del 16 de enerode 2020. EDICTE de 10 de gener de 2020, pel qual se sotmet a informació pública el Projecte d’ordre pel qual s’aproven els preus públics del Servei Català de la Salut. 2020; "]
[null,null,26,"DOGV núm. 8453 del 28 de diciembre de 2018. LEY 27/2018, de 27 de diciembre, de medidas fiscales, de gestión administrativa y financiera y de organización de la Generalitat [2018/12241. "]
[null,null,27,"DOE núm. 28, del 11 de febrerode 2020. RESOLUCIÓN de 6 de febrero de 2020, de la Vicepresidenta Primera y Consejera, por la que se publican las tarifas actualizadas de las tasas y precios públicos de la Comunidad Autónoma de Extremadura en virtud de lo dispuesto en la Ley de Presupuestos Generales de la Comunidad Autónoma de Extremadura para 2020 [Internet]. 2020. Disponible en: http://doe.gobex.es/pdfs/doe/2020/280o/20060240.pdf"]
[null,null,28,"DOG núm. 96, del 21 de mayo de 2014. DECRETO 56/2014, de 30 de abril, por el que se establecen las tarifas de los servicios sanitarios prestados en los centros dependientes del Servicio Gallego de Salud y en las fundaciones públicas sanitarias. 2014; "]
[null,null,29,"BOCM 198, del 21 de agosto de 2017. Orden 727/2017, de 7 de agosto, del Consejo de Sanidad, por la que se fijan los precios públicos por la prestación de los servicios y actividades de naturaleza sanitaria de la red de centros de la Comunidad de Madrid. 2017; "]
[null,null,30,"BORM núm. 133, del 11 de juniode 2020. Orden de 29 de mayo de 2020 de la Consejería de Presidencia y Hacienda, por la que se publican las tarifas de las tasas y precios públicos aplicables en el año 2020 [Internet]. 2020. Disponible en: https://www.borm.es/services/anuncio/ano/2020/numero/2742/pdf?id=785222"]
[null,null,31,"BON núm. 14, del 22 de enero de 2019. RESOLUCIÓN 1564/2018, de 20 de diciembre, del Director Gerente del Servicio Navarro de Salud-Osasunbidea, por la que se establecen las tarifas por los servicios prestados por el Servicio Navarro de Salud-Osasunbidea. 2019; "]
[null,null,32,"Tarifas para facturación de servicios sanitarios y docentes de Osakidetza para el año 2020. Acuerdo del Consejo de Administración de 19 de diciembre de 2019. 2020. "]
[null,null,33,"BOR núm. 156, del 19 de diciembre de 2014. Orden 17/2014, de 16 de noviembre de 2014, de la Consejería de Administración Pública y Hacienda, por la que se establece y regula el precio público por los servicios sanitarios prestados a particulares en los centros del Servicio Riojano de Salud. 2014; "]
[null,null,34,"BOE núm. 180, del 29 de julio de 2013. Resolución de 19 de julio de 2013, del Instituto Nacional de Gestión Sanitaria, sobre revisión de precios a aplicar por los centros sanitarios del Instituto Nacional de Gestión Sanitaria en Ceuta y Melilla, por las asistencias prestadas en los supuestos cuyo importe ha de reclamarse a los terceros obligados al pago o a los usuarios sin derecho a la asistencia sanitaria de la Seguridad Social, así como por los servicios prestados por el Centro Nacional de Dosimetría y por la reproducción de documentos de la biblioteca de la entidad gestora. 2013; "]
[null,null,35,"Instituto Nacional de Estadística. Índice de Precios de Consumo. Base 2016. Medias anuales. Índices nacionales: general y de grupos ECOICOP [Internet]. 2021 [citado 26 de marzo de 2021]. Disponible en: http://www.ine.es/jaxiT3/Datos.htm?t=22553"]
[null,null,36,"Junta de Andalucía. Resolución: 0001/2021. Asunto: Retribuciones del personal de Centros e Instituciones Sanitarias. Ejercicio 2021. [Internet]. 2021. Disponible en: https://www.sspa.juntadeandalucia.es/servicioandaluzdesalud/sites/default/files/sincfiles/wsas-media-sas_normativa_mediafile/2021/Resolucion_0001_2021_Retribuciones.pdf"]
[null,null,37,"Servicio aragonés de salud. Retribuciones correspondientes al año 2020 del personal del servicio aragonés de salud al que resulta de aplicación el sistema retributivo establecido en la ley 55/2003, del estatuto marco del personal estatuario de los servicios de salud [Internet]. 2020. Disponible en: https://transparencia.aragon.es/sites/default/files/documents/tablas_retribuciones_salud_2020.pdf"]
[null,null,38,"Consejería de administración autonómica, medio ambiente y cambio clomático. Boletín Oficial del Principado de Asturias. Acuerdo de 5 de febrero de 2021, del Consejo de Gobierno, por el que se fijan para 2021 las cuantías de las retribuciones del personal al servicio de la  Administración del Principado de Asturias. [Internet]. 2021. Disponible en: https://sede.asturias.es/bopa/2021/02/12/2021-01259.pdf"]
[null,null,39,"Conselleria salut i cosum. Servei salut Illes Balears. Tablas salariales del personal del Servicio de Salud de las Islas Baleares [Internet]. 2019 [citado 13 de septiembre de 2021]. Disponible en: https://www.ibsalut.es/es/profesionales/recursos-humanos/tablas-salariales"]
[null,null,40,"Servicio Canario de Salud. Instrucción núm. 1/21, del director del servicio canario de la salud, sobre el régien y cuantía de las retribuciones del personal adscrito a los órganos de prestación de servicios sanitarios del servicio canario de la salud para el ejercicio 2021 [Internet]. 2021. Disponible en: https://www3.gobiernodecanarias.org/sanidad/scs/content/42d0d609-5b17-11eb-a542-19f7f95493cf/2021-01-19_INSTRUCCION_RETRIBUCIONES_2021.pdf"]
[null,null,41,"Gobierno de Cantabria. Resolución de la dirección gerencia del servicio cántabro de salud por la que se dictan instrucxciones para la elaboración de las nóminas del personal que presta servicios en las instituciones para la elaboración de las nóminas del personal que presta servicios en las instituciones sanitarias del servicio cántabro de salud (SCS) en el año 2017 [Internet]. 2017. Disponible en: https://sanidad.ccoo.es/eeb05f7f725187b031c72fcbc56f1418000058.pdf"]
[null,null,42,"Junta de Castilla y León. Consejeria de Sanidad. Orden de 18 de marzo de 2021 de la consejera de sanidad de la junta de Castilla y León por la que se dictan instrucciones para la elaboración de las nóminas del personal que presta sus servicios en los ámbitos de atención especializada y atención primaria, en la gerencia de emergencias sanitarias en el centro regional de medicina deportiva de la gerencia reginal de salud en el año 2021 [Internet]. 2021. Disponible en: https://www.saludcastillayleon.es/profesionales/es/recursos-humanos/retribuciones-accion-social-compensaciones/retribuciones.ficheros/1855428-RETRIBUCIONES%20SACYL%202021%20%28actualizadas%20Orden%2017-08-2021%29.pdf"]
[null,null,43,"Consejeria de Hacienda y Administraciones Públicas. Orden 184/2019, de 27 de diciembre, de la Consejería de Hacienda y Administraciones Públicas, sobre normas de ejecución de los Presupuestos Generales de la Junta de Comunidades de Castilla-La Mancha para 2020. [2019/11646] [Internet]. ene 3, 2020. Disponible en: https://castillalamancha.es/sites/default/files/documentos/pdf/20200228/orden_184_2019_de_27-12_ejecucion_pg_para_2020.pdf"]
[null,null,44,"Generalitat de Catalunya. Libre de Retribucions 2020 [Internet]. [citado 13 de septiembre de 2021]. Disponible en: https://politiquesdigitals.gencat.cat/web/.content/funcio_publica/documents/empleats_publics/retribucions/2020/Llibre-de-retribucions-ICS-gener-2020_.pdf"]
[null,null,45,"Conselleria de Sanitat Universal i Salut Pública. Generalitat Valenciana. Tablas retributivas del personal al servicio de las instituciones sanitarias de la Conselleria competente en materia de sanidad [Internet]. 2021 [citado 13 de septiembre de 2021]. Disponible en: http://www.san.gva.es/documents/153662/0/TABLAS_2021.pdf"]
[null,null,46,"Servicio extremeño de salud. Resolución del director gerente de servicio extremeño de salud por la que se aprueban las tablas retributivas y se dictan instrucciones para la elaboración de la nómina del personal estatuario, funcionario, eventual, laboral y directivo servicio extremeño de salud correspondientes al año 2021. Anexos y tablas [Internet]. Disponible en: https://saludextremadura.ses.es/filescms/web/uploaded_files/CustomContentResources/ANEXOS%20Y%20TABLAS%202021_2524.pdf"]
[null,null,47,"Consellería de hacienda y administración pública. Xunta de Galicia. Orden del DOG nº 30 de 2021/2/15 - ORDEN de 8 de febrero de 2021 por la que se dictan instrucciones sobre la confección de nóminas del personal al servicio de la Administración autonómica para el año 2021. [Internet]. 2021 [citado 13 de septiembre de 2021]. Disponible en: https://www.xunta.gal/dog/Publicados/2021/20210215/AnuncioG0597-080221-0001_es.html"]
[null,null,48,"Consejería de Hacienda y Función Pública. BOCM Núm. 36. ORDEN de 4 de febrero de 2021, de la Consejería de Hacienda y Función Pública, por la que se dictan Instrucciones para la Gestión de las Nóminas del Personal de la Comunidad de Madrid para 2021. [Internet]. feb 12, 2021. Disponible en: https://www.comunidad.madrid/transparencia/sites/default/files/open-data/downloads/bocm-20210212-7.pdf"]
[null,null,49,"Region de Murcia. Retribuciones del personal del Servicio Murciano de Salud - Portal de la Transparencia [Internet]. [citado 13 de septiembre de 2021]. Disponible en: https://transparencia.carm.es/retribuciones-de-empleados-del-sms1"]
[null,null,50,"Osanubidea. Tablas salariales 2020 [Internet]. 2020. Disponible en: https://www.navarra.es/NR/rdonlyres/2C0387B3-0CA8-4986-83C7-59E504920CAD/459173/TablassalarialesOsasunbidea2020.pdf"]
[null,null,51,"Osakidetza. Instrucción Nº 3/2020, de 21 de febrero, de la dirección general de Osakidetza-Servicio Vasco de ÇSalud, sobre retribuciones del personal perteneciente al ente público Osakidetza-Servicio Vasco de Salud para el año 2020 y su aplicación en nómica. [Internet]. 2020 [citado 13 de septiembre de 2021]. Disponible en: https://www.osakidetza.euskadi.eus/contenidos/informacion/osk_trbg_informacion_economica/es_def/adjuntos/Tablas_retributivas_2020.pdf"]
[null,null,52,"Gobierno de La Rioja. Resolución de 4 de mayo de 2012, del Presidente del Servicio Riojano de Salud, por la que se dictan normas para la aplicación de la Ley 6/2011, de 22 de diciembre, de Presupuestos Generales de la Comunidad Autónoma de La Rioja para 2012, en relación con las retribuciones del personal de los centros, servicios y establecimientos sanitarios del Servicio Riojano de Salud [Internet]. may 4, 2012. Disponible en: https://web.larioja.org/bor-portada/boranuncio?n=927484-1-HTML-447554-X"]
[null,null,53,"Ministerio de Sanidad. Resolución de la dirección del Ingesa por la que se dictan instrucciones para la elaboración de las nóminas del personal que presta servicios en sus instituciones sanitarias en el año 2021. 2021. "]
[null,null,54,"Norman K, Pirlich M, Smoliner C, Kilbert A, Schulzke JD, Ockenga J, et al. Cost-effectiveness of a 3-month intervention with oral nutritional supplements in disease-related malnutrition: a randomised controlled pilot study. Eur J Clin Nutr. junio de 2011;65(6):735-42. "]
[null,null,55,"León-Sanz M, Brosa M, Planas M, García-de-Lorenzo A, Celaya-Pérez S, Hernández JÁ, et al. PREDyCES study: The cost of hospital malnutrition in Spain. Nutrition. septiembre de 2015;31(9):1096-102. "]
[null,null,56,"Consejo General de Colegios Oficiales de Farmacéuticos. Bot Plus 2.0. Base de Datos de Medicamentos [Internet]. [citado 3 de junio de 2021]. Disponible en: https://botplusweb.portalfarma.com/botplus.aspx"]
[null,null,57,"Hospital Universitario Infanta Leonor. Expediente: 2020-1-045. Resolución de la dirección genérica del Hospital Universitario Infanta Leonor por la que se adjudica el procedimiento excepcional de emergencia para la adquisición de sondas nasogástricas, vesicales y bolsas de orina."]
[null,null,58,"Real Decreto-ley 8/2010, de 20 de mayo, por el que se adoptan medidas extraordinarias para la reducción del déficit público. Agencia Estatal Boletín Oficial del Estado [Internet]. Disponible en: https://www.boe.es/diario_boe/txt.php?id=BOE-A-2010-8228"]
[null,null,59,"Agencia Española de Medicamentos y Productos Sanitarios. Ficha técnica o resumen de las características del producto OLIMEL N7E® [Internet]. [citado 3 de junio de 2021]. Disponible en: http://cima.aemps.es/cima/pdfs/es/ft/72063/72063_ft.pdf"]
[null,null,60,"Agencia Española de Medicamentos y Productos Sanitarios. Ficha técnica o resumen de las características del producto OLIMEL N9® [Internet]. [citado 3 de junio de 2021]. Disponible en: https://cima.aemps.es/cima/pdfs/es/ft/72066/72066_ft.pdf"]
[null,null,61,"Agencia Española de Medicamentos y Productos Sanitarios. Ficha técnica o resumen de las características del producto OLIMEL N9E® [Internet]. [citado 3 de junio de 2021]. Disponible en: https://cima.aemps.es/cima/dochtml/ft/72065/FichaTecnica_72065.html"]
[null,null,62,"Agencia Española de Medicamentos y Productos Sanitarios. Ficha técnica o resumen de las características del producto PERIOLIMEL N4E® [Internet]. [citado 3 de junio de 2021]. Disponible en: https://cima.aemps.es/cima/dochtml/ft/72062/FichaTecnica_72062.htm"]
[null,null,63,"Agencia Española de Medicamentos y Productos Sanitarios. Ficha técnica o resumen de las características del producto SmofKabiven® [Internet]. [citado 6 de septiembre de 2021]. Disponible en: http://cima.aemps.es/cima/pdfs/es/ft/70895/70895_ft.pdf"]
[null,null,64,"N. Gil Fornier, F. J. Chacón, V. Rodríguez, R. Garriga, R. Ashbaug, I. Gonzalo, et al. Unidades relativas de valor, una nueva herramienta de gestión en las unidades de nutrición clínica. En Valencia; 2008. "]
[null,null,65,"Hospital Universitario Gregorio Marañón. Administración de la nutrición parenteral. Protocolo. [Internet]. 2014 [citado 3 de junio de 2021]. Disponible en: http://www.madrid.org/cs/Satellite?blobcol=urldata&blobheader=application%2Fpdf&blobheadername1=Content-disposition&blobheadername2=cadena&blobheadervalue1=filename%3DAdministraci%C3%B3n+de+la+Nutrici%C3%B3n+parenteral.pdf&blobheadervalue2=language%3Des%26site%3DHospitalGregorioMaranon&blobkey=id&blobtable=MungoBlobs&blobwhere=1352862881169&ssbinary=true"]
[null,null,66,"Hospital Universitario Ramón y Cajal. Expediente: 20200000039. [Internet]. 2021 [citado 08 de febrero de 2022]. Disponible en: http://www.madrid.org/cs/Satellite?op2=PCON&idPagina=1204201624785&c=CM_ConvocaPrestac_FA&pagename=PortalContratacion%2FPage%2FPCON_contratosPublicos&language=es&idConsejeria=1109266187224&cid=1354854623851"]
[null,null,67,"Resolución de adjudicación del procedimiento abierto del expediente A.M.P.A. SCS 2018/9 \"Suministro de catéteres endovenosos, sistemas de infusión y otros dispositivos para los centro dependientes del servicio cántabro de salud. dic 26, 2018"]
[]
[]
[]
[null,null,null," "]

{"sheet":"Listas","index":17,"n_rows":56,"n_cols":54,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
["España","Andalucía",{"$f":"Ajustes!$E$8","v":0},1,"Andalucía","Aragón","Principado de Asturias","Islas Baleares","Canarias","Cantabria","Castilla y León","Castilla - La Mancha","Cataluña","Comunidad Valenciana","Extremadura","Galicia","Comunidad de Madrid","Región de Murcia","Comunidad Foral de Navarra","País Vasco","La Rioja","Ceuta","Melilla"]
["Comunidad Autónoma","Aragón",{"$f":"IF(HLOOKUP($C$1,$E$1:$W$10,$D2,FALSE)=0,\"\",HLOOKUP($C$1,$E$1:$W$10,$D2,FALSE))","v":{"$error":"#N/A"}},{"$f":"D1+1","v":2},"Almería","Huesca","Principado de Asturias","Islas Baleares","Las Palmas","Cantabria","Ávila","Albacete","Barcelona","Alicante","Badajóz","A Coruña","Madrid","Murcia","Navarra","Álava","La Rioja","Ceuta","Melilla"]
["Hospital","Principado de Asturias",{"$f":"IF(HLOOKUP($C$1,$E$1:$W$10,$D3,FALSE)=0,\"\",HLOOKUP($C$1,$E$1:$W$10,$D3,FALSE))","v":{"$error":"#N/A"}},{"$f":"D2+1","v":3},"Cádiz","Zaragoza",null,null,"Santa Cruz de Tenerife",null,"Burgos","Ciudad Real","Girona","Castellón","Cáceres","Lugo",null,null,null,"Bizkaia"]
["Introducción Manual","Islas Baleares",{"$error":"#N/A"},4,"Córdoba","Teruel",null,null,null,null,"León","Cuenca","Lleida","Valencia",null,"Ourense",null,null,null,"Gipuzkoa"]
[null,"Canarias",{"$error":"#N/A"},5,"Granada",null,null,null,null,null,"Palencia","Guadalajara","Tarragona",null,null,"Pontevedra"]
[null,"Cantabria",{"$error":"#N/A"},6,"Huelva",null,null,null,null,null,"Salamanca","Toledo"]
[null,"Castilla y León",{"$error":"#N/A"},7,"Jaén",null,null,null,null,null,"Segovia"]
[null,"Castilla - La Mancha",{"$error":"#N/A"},8,"Málaga",null,null,null,null,null,"Soria"]
[null,"Cataluña",{"$error":"#N/A"},9,"Sevilla",null,null,null,null,null,"Valladolid"]
[null,"Comunidad Valenciana",{"$error":"#N/A"},10,null,null,null,null,null,null,"Zamora"]
[null,"Extremadura"]
[null,"Galicia"]
[null,"Comunidad de Madrid"]
[null,"Región de Murcia"]
[null,"Comunidad Foral de Navarra"]
[null,"País Vasco"]
[null,"La Rioja"]
[null,"Ceuta"]
[null,"Melilla"]
[null,"España"]
[]
[{"$f":"Ajustes!E10","v":0},1,"Almería","Cádiz","Córdoba","Granada","Huelva","Jaén","Málaga","Sevilla","Huesca","Teruel","Zaragoza","Principado de Asturias","Islas Baleares","Las Palmas","Santa Cruz de Tenerife","Cantabria","Ávila","Burgos","León","Palencia","Salamanca","Segovia","Soria","Valladolid","Zamora","Albacete","Ciudad Real","Cuenca","Guadalajara","Toledo","Barcelona","Girona","Lleida","Tarragona","Alicante","Castellón","Valencia","Badajóz","Cáceres","A Coruña","Lugo","Ourense","Pontevedra","Madrid","Murcia","Navarra","Álava","Bizkaia","Gipuzkoa","La Rioja","Ceuta","Melilla"]
[{"$f":"IFERROR(IF(HLOOKUP($A$22,$C$22:$BB$48,$B23,FALSE)=0,\"\",HLOOKUP($A$22,$C$22:$BB$48,$B23,FALSE)),\"\")","v":""},{"$f":"B22+1","v":2},"HOSPITAL DE LA CRUZ ROJA DE ALMERIA","HOSPITAL DE LA LINEA DE LA CONCEPCION","HOSPITAL DE ALTA RESOLUCION  DE PUENTE GENIL","HOSPITAL DE ALTA RESOLUCION DE GUADIX","HOSPITAL DE RIOTINTO","HOSPITAL ALTO GUADALQUIVIR","HOSPITAL CIVIL","HOSPITAL DE ALTA RESOLUCION DE ECIJA","HOSPITAL GENERAL SAN JORGE","HOSPITAL DE ALCAÑIZ","HOSPITAL CLINICO UNIVERSITARIO LOZANO BLESA","HOSPITAL CARMEN Y SEVERO OCHOA","HOSPITAL CAN MISSES","COMPLEJO HOSPITALARIO UNIVERSITARIO INSULAR MATERNO INFANTIL","HOSPITAL DEL SUR","HOSPITAL COMARCAL DE LAREDO","COMPLEJO ASISTENCIAL DE AVILA","HOSPITAL SANTOS REYES","HOSPITAL EL BIERZO","HOSPITAL RIO CARRION (COMPLEJO ASISTENCIAL DE PALENCIA)","HOSPITAL CLINICO UNIVERSITARIO DE SALAMANCA (COMPLEJO ASISTENCIAL UNIV.SA)","COMPLEJO ASISTENCIAL DE SEGOVIA","COMPLEJO ASISTENCIAL DE SORIA","HOSPITAL MEDINA DEL CAMPO","HOSPITAL VIRGEN DE LA CONCHA (COMPLEJO ASISTENCIAL DE ZAMORA)","HOSPITAL DE HELLIN","HOSPITAL GENERAL LA MANCHA CENTRO","HOSPITAL VIRGEN DE LA LUZ","HOSPITAL UNIVERSITARIO DE GUADALAJARA","HOSPITAL GENERAL NUESTRA SEÑORA DEL PRADO","SERVEIS SANITARIS SANT JOAN DE VILATORRADA","HOSPITAL UNIVERSITARI DE GIRONA DR. JOSEP TRUETA","HOSPITAL UNIVERSITARI ARNAU DE VILANOVA DE LLEIDA.","HOSPITAL DE TORTOSA VERGE DE LA CINTA","HOSPITAL VEGA BAJA DE ORIHUELA","HOSPITAL COMARCAL DE VINAROS","HOSPITAL GENERAL DE REQUENA","HOSPITAL UNIVERSITARIO DE BADAJOZ","HOSPITAL VIRGEN DEL PUERTO","COMPLEXO HOSPITALARIO UNIVERSITARIO A CORUÑA","HOSPITAL PUBLICO DE MONFORTE","HOSPITAL PUBLICO DE VALDEORRAS","HOSPITAL PUBLICO DO SALNES","HOSPITAL UNIVERSITARIO SANTA CRISTINA","HOSPITAL COMARCAL DEL NOROESTE","HOSPITAL GARCIA ORCOYEN","HOSPITAL UNIVERSITARIO ARABA (SEDE TXAGORRITXU Y SEDE SANTIAGO)","HOSPITAL SAN ELOY","HOSPITAL BIDASOA (OSI BIDASOA)","FUNDACION HOSPITAL CALAHORRA","HOSPITAL UNIVERSITARIO DE CEUTA","HOSPITAL COMARCAL DE MELILLA"]
[{"$f":"IFERROR(IF(HLOOKUP($A$22,$C$22:$BB$48,$B24,FALSE)=0,\"\",HLOOKUP($A$22,$C$22:$BB$48,$B24,FALSE)),\"\")","v":""},3,"HOSPITAL DE ALTA RESOLUCION ELTOYO","HOSPITAL PUNTA DE EUROPA","HOSPITAL DE ALTA RESOLUCION VALLE DEL GUADIATO","HOSPITAL DE ALTA RESOLUCION DE LOJA","HOSPITAL INFANTA ELENA","HOSPITAL DE ALTA RESOLUCION DE ALCALA LA REAL","HOSPITAL COSTA DEL SOL","HOSPITAL DE ALTA RESOLUCION DE LEBRIJA","HOSPITAL DE BARBASTRO","HOSPITAL OBISPO POLANCO","HOSPITAL ERNEST LLUCH MARTIN","HOSPITAL DE JARRIO","HOSPITAL COMARCAL D´INCA","HOSPITAL DOCTOR JOSE MOLINA OROSA","HOSPITAL DEL TORAX","HOSPITAL SIERRALLANA",null,"HOSPITAL SANTIAGO APOSTOL","COMPLEJO ASISTENCIAL UNIVERSITARIO DE LEON","HOSPITAL SAN TELMO (COMPLEJO ASISTENCIAL DE PALENCIA)","HOSPITAL LOS MONTALVOS (COMPLEJO ASISTENCIAL UNIVERSITARIO DE SALAMANCA)",null,null,"HOSPITAL UNIVERSITARIO DEL RIO HORTEGA","HOSPITAL PROVINCIAL DE ZAMORA (COMPLEJO ASISTENCIAL DE ZAMORA)","HOSPITAL GENERAL DE ALMANSA","HOSPITAL VIRGEN DE ALTAGRACIA",null,null,"HOSPITAL PROVINCIAL NTRA.SRA.DE LA MISERICORDIA","HOSPITAL DE VILADECANS","HOSPITAL SANTA CATERINA-IAS","HOSPITAL SANTA MARIA","HOSPITAL UNIVERSITARI JOAN XXIII DE TARRAGONA","HOSPITAL UNIVERSITARIO SAN JUAN DE ALICANTE","HOSPITAL UNIVERSITARIO DE LA PLANA","HOSPITAL DE SAGUNTO","HOSPITAL DON BENITO-VILLANUEVA DE LA SERENA","HOSPITAL CAMPO ARAÑUELO","COMPLEXO HOSPITALARIO UNIVERSITARIO DE FERROL","COMPLEXO HOSPITALARIO UNIVERSITARIO DE LUGO","HOSPITAL PUBLICO DE VERIN","COMPLEXO HOSPITALARIO UNIVERSITARIO DE PONTEVEDRA","HOSPITAL DE EL ESCORIAL","HOSPITAL GENERAL UNIVERSITARIO LOS ARCOS DEL MAR MENOR","HOSPITAL REINA SOFIA",null,"URDULIZ OSPITALEA","HOSPITAL DE MENDARO (OSI BAJO DEBA)","HOSPITAL DE LA RIOJA"]
["",4,"HOSPITAL DE PONIENTE","HOSPITAL SAN CARLOS DE SAN FERNANDO","HOSPITAL DE MONTILLA","HOSPITAL DE BAZA","HOSPITAL UNIVERSITARIO JUAN RAMÓN JIMÉNEZ","HOSPITAL DE ALTA RESOLUCION DE ALCAUDETE","HOSPITAL DE ALTA RESOLUCION DE BENALMADENA","HOSPITAL DE ALTA RESOLUCION DE MORON DE LA FRONTERA","HOSPITAL DE JACA SALUD",null,"HOSPITAL NUESTRA SEÑORA DE GRACIA","HOSPITAL DEL ORIENTE DE ASTURIAS FRANCISCO GRANDE COVIAN","HOSPITAL DE FORMENTERA","HOSPITAL GENERAL DE FUERTEVENTURA","HOSPITAL GENERAL DE LA PALMA","HOSPITAL UNIVERSITARIO MARQUES DE VALDECILLA",null,"COMPLEJO ASISTENCIAL UNIVER. DE BURGOS","HOSPITAL DE LA REINA",null,null,null,null,"HOSPITAL CLINICO UNIVERSITARIO","HOSPITAL DE BENAVENTE (COMPLEJO ASISTENCIAL DE ZAMORA)","HOSPITAL GENERAL DE VILLARROBLEDO","HOSPITAL SANTA BARBARA",null,null,"HOSPITAL VIRGEN DE LA SALUD","SERVEIS SANITARIS LA ROCA DEL VALLES 2","HOSPITAL COMARCAL DE BLANES","HOSPITAL COMARCAL DEL PALLARS","CLINICA TERRES DE L'EBRE","HOSPITAL MARINA BAIXA DE LA VILA JOIOSA","HOSPITAL GENERAL UNIVERSITARIO DE CASTELLON","HOSPITAL GENERAL DE ONTINYENT","HOSPITAL GENERAL DE LLERENA","HOSPITAL CIUDAD DE CORIA","COMPLEXO HOSPITALARIO UNIVERSITARIO DE SANTIAGO","HOSPITAL PUBLICO DA MARIÑA","COMPLEXO HOSPITALARIO UNIVERSITARIO DE OURENSE","COMPLEXO HOSPITALARIO UNIVERSITARIO DE VIGO","HOSPITAL UNIVERSITARIO DE MOSTOLES","HOSPITAL VIRGEN DEL CASTILLO","COMPLEJO HOSPITALARIO DE NAVARRA",null,"HOSPITAL GALDAKAO-USANSOLO","HOSPITAL ALTO DEBA (ORGANIZACION SANITARIA INTEGRADA ALTO DEBA)","HOSPITAL SAN PEDRO"]
["",5,"HOSPITAL LA INMACULADA","HOSPITAL UNIVERSITARIO DE JEREZ DE LA FRONTERA","HOSPITAL INFANTA MARGARITA","HOSPITAL SANTA ANA","HOSPITAL VAZQUEZ  DIAZ","HOSPITAL DE ALTA RESOLUCION SIERRA DE SEGURA","HOSPITAL DE ANTEQUERA","HOSPITAL DE ALTA RESOLUCION DE UTRERA",null,null,"HOSPITAL ROYO VILLANOVA","HOSPITAL UNIVERSITARIO CENTRAL DE ASTURIAS","HOSPITAL DE MANACOR","HOSPITAL UNIVERSITARIO DE GRAN CANARIA DR. NEGRIN","HOSPITAL INSULAR NUESTRA SEÑORA DE LOS REYES",null,null,null,"HOSPITAL SAN JUAN DE DIOS LEON",null,null,null,null,"SANATORIO SAGRADO CORAZON",null,"HOSPITAL GENERAL UNIVERSITARIO DE ALBACETE","HOSPITAL GENERAL DE VALDEPEÑAS",null,null,"HOSPITAL GERIATRICO VIRGEN DEL VALLE","PARC SANITARI SANT JOAN DE DEU-SERVEIS SANITARIS CENTRE PENITENCIARI BRIANS-2","HOSPITAL DE CERDANYA / HOPITAL DE CERDAGNE",null,"HOSPITAL COMARCAL D'AMPOSTA","HOSPITAL GENERAL UNIVERSITARIO DE ALICANTE","CONSORCIO HOSPITALARIO PROVINCIAL DE CASTELLON","HOSPITAL FRANCESC DE BORJA DE GANDIA","HOSPITAL DE MERIDA","HOSPITAL SAN PEDRO DE ALCANTARA","HOSPITAL PUBLICO DA BARBANZA",null,null,null,"HOSPITAL UNIVERSITARIO SEVERO OCHOA","HOSPITAL G. UNIVERSITARIO J.M. MORALES MESEGUER",null,null,"HOSPITAL UNIVERSITARIO BASURTO","HOSPITAL DE ZUMARRAGA (OSI GOIERRI - ALTO UROLA)"]
["",6,"HOSPITAL UNIVERSITARIO TORRECARDENAS","HOSPITAL UNIVERSITARIO DE PUERTO REAL","HOSPITAL LOS MORALES","HOSPITAL UNIVERSITARIO CLINICO SAN CECILIO",null,"HOSPITAL DOCTOR  SAGAZ","HOSPITAL DE LA AXARQUIA","HOSPITAL DUQUES DEL INFANTADO",null,null,"HOSPITAL UNIVERSITARIO MIGUEL SERVET","HOSPITAL UNIVERSITARIO DE CABUEÑES","HOSPITAL MATEU ORFILA","HOSPITAL SAN ROQUE MASPALOMAS","HOSPITAL NUESTRA SEÑORA DE GUADALUPE",null,null,null,null,null,null,null,null,null,null,"HOSPITAL UNIVERSITARIO NUESTRA SEÑORA  DEL PERPETUO SOCORRO","HOSPITAL GENERAL DE TOMELLOSO",null,null,null,"HOSPITAL UNIVERSITARI GERMANS TRIAS I PUJOL DE BADALONA",null,null,"HOSPITAL UNIVERSITARI DE SANT JOAN DE REUS","HOSPITAL UNIVERSITARIO DE TORREVIEJA",null,"HOSPITAL ARNAU DE VILANOVA","HOSPITAL DE ZAFRA","HOSPITAL UNIVERSITARIO DE CACERES","HOSPITAL PUBLICO VIRXE DA XUNQUEIRA",null,null,null,"HOSPITAL UNIVERSITARIO FUNDACION ALCORCON","HOSPITAL CLINICO UNIVERSITARIO VIRGEN DE LA ARRIXACA",null,null,"HOSPITAL UNIVERSITARIO CRUCES","HOSPITAL UNIVERSITARIO DONOSTIA"]
["",7,null,"HOSPITAL UNIVERSITARIO PUERTA DEL MAR","HOSPITAL PROVINCIAL","HOSPITAL UNIVERSITARIO VIRGEN DE LAS NIEVES",null,"HOSPITAL NEUROTRAUMATOLOGICO DEL H.U. DE JAEN","HOSPITAL DE LA SERRANIA","HOSPITAL EL TOMILLAR",null,null,"HOSPITAL GENERAL DE LA DEFENSA EN ZARAGOZA","HOSPITAL UNIVERSITARIO SAN AGUSTIN","HOSPITAL SON LLATZER",null,"HOSPITAL UNIVERSITARIO DE CANARIAS",null,null,null,null,null,null,null,null,null,null,null,"HOSPITAL GENERAL DE CIUDAD REAL",null,null,null,"HOSPITAL UNIVERSITARI DE BELLVITGE",null,null,null,"HOSPITAL DE DENIA",null,"HOSPITAL DE MANISES","HOSPITAL PERPETUO SOCORRO",null,null,null,null,null,"HOSPITAL UNIVERSITARIO CLINICO SAN CARLOS","HOSPITAL GENERAL UNIVERSITARIO REINA SOFIA",null,null,"HOSPITAL CRUZ ROJA DE BILBAO (VICTORIA EUGENIA)"]
["",8,null,null,"HOSPITAL UNIVERSITARIO REINA SOFIA",null,null,"HOSPITAL SAN AGUSTIN","HOSPITAL MARITIMO DE  TORREMOLINOS","HOSPITAL LA MERCED",null,null,null,"HOSPITAL VALLE DEL NALON","HOSPITAL UNIVERSITARI SON ESPASES",null,"HOSPITAL UNIVERSITARIO NUESTRA SEÑORA DE LA CANDELARIA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HOSPITAL UNIVERSITARI VALL D'HEBRON",null,null,null,"HOSPITAL UNIVERSITARIO VINALOPO",null,"HOSPITAL DE LLIRIA","HOSPITAL SIBERIA-SERENA",null,null,null,null,null,"HOSPITAL UNIVERSITARIO RAMON Y CAJAL","HOSPITAL RAFAEL MENDEZ",null,null,"SANATORIO BILBAINO"]
["",9,null,null,"HOSPITAL VALLE DE LOS PEDROCHES",null,null,"HOSPITAL SAN JUAN DE LA CRUZ","HOSPITAL UNIVERSITARIO REGIONAL DE MALAGA","HOSPITAL SAN  LAZARO",null,null,null,"HOSPITAL VITAL ALVAREZ BUYLLA",null,null,"HOSPITAL SAN JUAN DE DIOS TENERIFE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HOSPITAL MUNICIPAL DE BADALONA",null,null,null,"HOSPITAL GENERAL UNIVERSITARIO DE ELCHE",null,"HOSPITAL CLINICO UNIVERSITARIO DE VALENCIA","HOSPITAL TIERRA DE BARROS",null,null,null,null,null,"HOSPITAL UNIVERSITARIO 12 DE OCTUBRE","HOSPITAL DE LA VEGA LORENZO GUIRAO",null,null,"HOSPITAL SAN JUAN DE DIOS"]
["",10,null,null,null,null,null,"HOSPITAL UNIVERSITARIO DE JAEN","HOSPITAL UNIVERSITARIO VIRGEN DE LA VICTORIA","HOSPITAL UNIVERSITARIO VIRGEN DE VALME",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HOSPITAL DE L'ESPERANÇA.",null,null,null,"HOSPITAL VIRGEN DE LOS LIRIOS",null,"HOSPITAL UNIVERSITARIO Y POLITECNICO LA FE",null,null,null,null,null,null,"HOSPITAL UNIVERSITARIO DE LA PRINCESA","HOSPITAL GENERAL UNIVERSITARIO SANTA LUCIA"]
["",11,null,null,null,null,null,null,"HOSPITAL VALLE DE GUADALHORCE DE CARTAMA","HOSPITAL UNIVERSITARIO VIRGEN DEL ROCIO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HOSPITAL DE MATARO",null,null,null,"HOSPITAL GENERAL UNIVERSITARIO DE ELDA-VIRGEN DE LA SALUD",null,"HOSPITAL UNIVERSITARIO DE LA RIBERA",null,null,null,null,null,null,"HOSPITAL UNIVERSITARIO PRINCIPE DE ASTURIAS","HOSPITAL SANTA MARIA DEL ROSELL"]
["",12,null,null,null,null,null,null,null,"HOSPITAL UNIVERSITARIO VIRGEN MACARENA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HOSPITAL DOS DE MAIG",null,null,null,null,null,"HOSPITAL UNIVERSITARIO DR. PESET ALEIXANDRE",null,null,null,null,null,null,"HOSPITAL UNIVERSITARIO DE GETAFE"]
["",13,null,null,null,null,null,null,null,"HOSPITAL SAN JUAN DE DIOS DEL ALJARAFE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HOSPITAL GENERAL DE L'HOSPITALET",null,null,null,null,null,"HOSPITAL LLUIS ALCANYIS DE XATIVA",null,null,null,null,null,null,"HOSPITAL UNIVERSITARIO DE FUENLABRADA"]
["",14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HOSPITAL RESIDENCIA SANT CAMIL - CONSORCI SANITARI DEL GARRAF.",null,null,null,null,null,"CONSORCIO HOSPITAL GENERAL UNIVERSITARIO DE VALENCIA",null,null,null,null,null,null,"HOSPITAL UNIVERSITARIO INFANTA ELENA"]
["",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HOSPITAL COMARCAL SANT JAUME DE CALELLA",null,null,null,null,null,null,null,null,null,null,null,null,"HOSPITAL UNIVERSITARIO INFANTA SOFIA"]
["",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HOSPITAL COMARCAL DE L'ALT PENEDES.",null,null,null,null,null,null,null,null,null,null,null,null,"EMPRESA PUBLICA HOSPITAL DEL HENARES"]
["",17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HOSPITAL GENERAL PENITENCIARI",null,null,null,null,null,null,null,null,null,null,null,null,"HOSPITAL UNIVERSITARIO DEL SURESTE"]
["",18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HOSPITAL  GENERAL  DE  VIC",null,null,null,null,null,null,null,null,null,null,null,null,"HOSPITAL DEL TAJO S.A."]
["",19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HOSPITAL D'IGUALADA",null,null,null,null,null,null,null,null,null,null,null,null,"EMPRESA PUBLICA HOSPITAL DEL SUR HOSPITAL INFANTA CRISTINA"]
["",20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HOSPITAL DEL MAR.",null,null,null,null,null,null,null,null,null,null,null,null,"HOSPITAL UNIVERSITARIO PUERTA DE HIERRO MAJADAHONDA"]
["",21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HOSPITAL DE SABADELL",null,null,null,null,null,null,null,null,null,null,null,null,"HOSPITAL UNIVERSITARIO DE TORREJON"]
["",22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HOSPITAL CLINIC DE BARCELONA",null,null,null,null,null,null,null,null,null,null,null,null,"HOSPITAL UNIVERSITARIO REY JUAN CARLOS"]
["",23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HOSPITAL DE TERRASSA.",null,null,null,null,null,null,null,null,null,null,null,null,"IDCSALUD VILLALBA, S.A."]
["",24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HOSPITAL DE SANT JOAN DESPI MOISES BROGGI",null,null,null,null,null,null,null,null,null,null,null,null,"HOSPITAL DE CANTOBLANCO"]
["",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HOSPITAL GENERAL UNIVERSITARIO GREGORIO MARAÑON"]
["",26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HOSPITAL UNIVERSITARIO LA PAZ"]
["",27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HOSPITAL UNIVERSITARIO INFANTA LEONOR"]
[{"$f":"IFERROR(IF(HLOOKUP($A$22,$C$22:$BB$49,$B49,FALSE)=0,\"\",HLOOKUP($A$22,$C$22:$BB$49,$B49,FALSE)),\"\")","v":""},28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HOSPITAL CENTRAL DE LA DEFENSA EN MADRID"]
[]
["MUST"]
["NRS 2002®"]
["MNA®"]
["MST"]
["SNAQ"]
["VSG"]

{"sheet":"Datos listas población","index":18,"n_rows":312,"n_cols":24,"rows_kept":312,"cut":false,"hidden":false,"merged":[]}
[1,2,3,4,{"$f":"D1+1","v":5},6,7,8,9,10,11,12,13,{"$f":"M1+1","v":14},{"$f":"N1+1","v":15},{"$f":"O1+1","v":16},17,18,19,20,{"$f":"T1+1","v":21},{"$f":"U1+1","v":22},23,24]
[null,"Población","Población","Población","Referencia","Tasa Actividad (10.000 hab.)","Tasa Actividad (10.000 hab.)","Tasa Actividad (10.000 hab.)","Referencia","Población mayor 65","Población mayor 65","Población mayor 65","Referencia","Estancia > 18 (misma referencia que > 65)","Coste","Tasa Actividad (10.000 hab.)","Tasa Actividad (10.000 hab.)","Tasa Actividad (10.000 hab.)","Referencia","Estancia > 65","Coste","Referencia Estancias y coste estancia"]
[null,2021,2022,2023,null,2021,2022,2023,null,2021,2022,2023,null,null,null,2021,2022,2023]
["España",39094263.70051901,39235660.451964997,39389925.788818009,{"$f":"Referencias!$C$11","v":10},3314.61,3314.61,3314.61,{"$f":"Referencias!$C$14","v":13},0.24039232715218628,0.24399446645786113,0.24833002494637424,{"$f":"Referencias!$C$11","v":10},7.2,388.26817723871477,5512.64,5512.64,5512.64,{"$f":"Referencias!$C$14","v":13},8.0399999999999991,381.87940616767492,{"$f":"Referencias!$C$14","v":13}]
["Andalucía",6895897.3391109994,6920432.8482879996,6946965.5730460035,{"$f":"Referencias!$C$11","v":10},7174.76,7174.76,7174.76,{"$f":"Referencias!$C$14","v":13},0.21851544474562326,0.22261406039567527,0.22783105047417498,{"$f":"Referencias!$C$11","v":10},6.98,322.02266383576352,10794.05,10794.05,10794.05,{"$f":"Referencias!$C$14","v":13},8.1199999999999992,299.03462403460009,{"$f":"Referencias!$C$14","v":13}]
["Aragón",1105731.5504299996,1106693.2860989999,1108091.8767470003,{"$f":"Referencias!$C$11","v":10},5679.79,5679.79,5679.79,{"$f":"Referencias!$C$14","v":13},0.26399709453391412,0.26734828416003664,0.27140172091945092,{"$f":"Referencias!$C$11","v":10},7.34,530.35590268666954,8462.4,8462.4,8462.4,{"$f":"Referencias!$C$14","v":13},8.51,477.99825008590324,{"$f":"Referencias!$C$14","v":13}]
["Principado de Asturias",879115.55390800058,874353.86650700006,869906.76194,{"$f":"Referencias!$C$11","v":10},1785.73,1785.73,1785.73,{"$f":"Referencias!$C$14","v":13},0.30582717463685771,0.31216519924294839,0.3189411196048807,{"$f":"Referencias!$C$11","v":10},8.06,401.48499517180585,3407.47,3407.47,3407.47,{"$f":"Referencias!$C$14","v":13},8.92,385.27763082548978,{"$f":"Referencias!$C$14","v":13}]
["Islas Baleares",1009074.2398489998,1020472.7937780003,1032416.495148,{"$f":"Referencias!$C$11","v":10},985.53,985.53,985.53,{"$f":"Referencias!$C$14","v":13},0.19661397855591747,0.19970573432586247,0.20325418421653402,{"$f":"Referencias!$C$11","v":10},7.07,512.23131890507409,2290.4699999999998,2290.4699999999998,2290.4699999999998,{"$f":"Referencias!$C$14","v":13},8.2899999999999991,475.1861396462171,{"$f":"Referencias!$C$14","v":13}]
["Canarias",1896943.1621359996,1912435.8421699996,1928805.6360809999,{"$f":"Referencias!$C$11","v":10},2137.5100000000002,2137.5100000000002,2137.5100000000002,{"$f":"Referencias!$C$14","v":13},0.20096328813602532,0.20540183958395078,0.20997044563747441,{"$f":"Referencias!$C$11","v":10},10.06,323.72017410867119,4217.8500000000004,4217.8500000000004,4217.8500000000004,{"$f":"Referencias!$C$14","v":13},11.67,304.62219150067961,{"$f":"Referencias!$C$14","v":13}]
["Cantabria",489318.05500500015,489170.51143399999,489155.60419000016,{"$f":"Referencias!$C$11","v":10},4388.49,4388.49,4388.49,{"$f":"Referencias!$C$14","v":13},0.27001792627220733,0.27566795064913502,0.28258950336242683,{"$f":"Referencias!$C$11","v":10},7.3,329.58900347105214,6966.93,6966.93,6966.93,{"$f":"Referencias!$C$14","v":13},7.79,345.14355060420144,{"$f":"Referencias!$C$14","v":13}]
["Castilla y León",2039244.6349219992,2027891.3669020005,2017128.7860730002,{"$f":"Referencias!$C$11","v":10},2155.75,2155.75,2155.75,{"$f":"Referencias!$C$14","v":13},0.30142886349999481,0.30661605787439006,0.31255875051360416,{"$f":"Referencias!$C$11","v":10},7.3,467.48467799476225,3787.14,3787.14,3787.14,{"$f":"Referencias!$C$14","v":13},8.0299999999999994,449.5420438139098,{"$f":"Referencias!$C$14","v":13}]
["Castilla - La Mancha",1670585.412732,1670803.3144699999,1671422.2035060001,{"$f":"Referencias!$C$11","v":10},1306.04,1306.04,1306.04,{"$f":"Referencias!$C$14","v":13},0.23360446686397951,0.2366569775775362,0.24104032561905223,{"$f":"Referencias!$C$11","v":10},7.57,459.74459956045786,2799.29,2799.29,2799.29,{"$f":"Referencias!$C$14","v":13},8.51,448.4631802366348,{"$f":"Referencias!$C$14","v":13}]
["Cataluña",6264204.8973230012,6299022.0583849968,6337015.9340250017,{"$f":"Referencias!$C$11","v":10},1836.94,1836.94,1836.94,{"$f":"Referencias!$C$14","v":13},0.23745003437238352,0.24010597569153017,0.24331815518122646,{"$f":"Referencias!$C$11","v":10},6.19,494.22776448792746,4045.21,4045.21,4045.21,{"$f":"Referencias!$C$14","v":13},6.9,465.50593691856568,{"$f":"Referencias!$C$14","v":13}]
["Comunidad Valenciana",4150299.9815649996,4169177.8313119989,4189161.8747419985,{"$f":"Referencias!$C$11","v":10},1311.33,1311.33,1311.33,{"$f":"Referencias!$C$14","v":13},0.24270163270491402,0.24628470756064508,0.25066483815206392,{"$f":"Referencias!$C$11","v":10},6.49,555.46143145987639,2738.15,2738.15,2738.15,{"$f":"Referencias!$C$14","v":13},7.2,526.44250110040593,{"$f":"Referencias!$C$14","v":13}]
["Extremadura",882984.51508700033,879911.66970299988,876790.22447200015,{"$f":"Referencias!$C$11","v":10},1627.2,1627.2,1627.2,{"$f":"Referencias!$C$14","v":13},0.25315539754847832,0.25720380538468102,0.26245871607040128,{"$f":"Referencias!$C$11","v":10},6.65,466.75245849254128,3172.61,3172.61,3172.61,{"$f":"Referencias!$C$14","v":13},7.75,437.55727783395935,{"$f":"Referencias!$C$14","v":13}]
["Galicia",2310040.6366299996,2303424.6029900005,2297354.6323740007,{"$f":"Referencias!$C$11","v":10},1694.52,1694.52,1694.52,{"$f":"Referencias!$C$14","v":13},0.30024508870277966,0.30445873088169167,0.3088967927736429,{"$f":"Referencias!$C$11","v":10},8.17,405.19494243678275,3097.76,3097.76,3097.76,{"$f":"Referencias!$C$14","v":13},8.9600000000000009,399.95045845880281,{"$f":"Referencias!$C$14","v":13}]
["Comunidad de Madrid",5549625.8881929992,5596506.4460880021,5645704.8626870019,{"$f":"Referencias!$C$11","v":10},2790.5,2790.5,2790.5,{"$f":"Referencias!$C$14","v":13},0.22152980572160769,0.2246023508386458,0.22826851924626507,{"$f":"Referencias!$C$11","v":10},7.47,296.66693905273365,5455.38,5455.38,5455.38,{"$f":"Referencias!$C$14","v":13},8.4499999999999993,305.42628864985909,{"$f":"Referencias!$C$14","v":13}]
["Región de Murcia",1205387.4612040001,1213863.7640829997,1222516.799572,{"$f":"Referencias!$C$11","v":10},7011.23,7011.23,7011.23,{"$f":"Referencias!$C$14","v":13},0.20240859977446585,0.20535815802468863,0.20976672744356573,{"$f":"Referencias!$C$11","v":10},6.97,369.98631512524349,10243.870000000001,10243.870000000001,10243.870000000001,{"$f":"Referencias!$C$14","v":13},8.34,342.37540495114058,{"$f":"Referencias!$C$14","v":13}]
["Comunidad Foral de Navarra",536587.01630600006,539325.28326900001,542061.97325900034,{"$f":"Referencias!$C$11","v":10},1474.67,1474.67,1474.67,{"$f":"Referencias!$C$14","v":13},0.24746508165839717,0.25101902313835323,0.25512884029207034,{"$f":"Referencias!$C$11","v":10},7.61,433.39256191787655,3121.24,3121.24,3121.24,{"$f":"Referencias!$C$14","v":13},8.7100000000000009,399.15652621992604,{"$f":"Referencias!$C$14","v":13}]
["País Vasco",1823074.1276240002,1825088.4770559997,1827349.083950001,{"$f":"Referencias!$C$11","v":10},5586.42,5586.42,5586.42,{"$f":"Referencias!$C$14","v":13},0.27825812178199305,0.28293239373630424,0.28809301641207624,{"$f":"Referencias!$C$11","v":10},8.01,360.16345260213262,7958.05,7958.05,7958.05,{"$f":"Referencias!$C$14","v":13},7.7,398.73900673200723,{"$f":"Referencias!$C$14","v":13}]
["La Rioja",261117.98009199995,261829.20540500004,262567.92308400007,{"$f":"Referencias!$C$11","v":10},4345.6099999999997,4345.6099999999997,4345.6099999999997,{"$f":"Referencias!$C$14","v":13},0.26052998420113099,0.26493339535099591,0.2701660274751308,{"$f":"Referencias!$C$11","v":10},6.26,436.77886189354825,7158.62,7158.62,7158.62,{"$f":"Referencias!$C$14","v":13},6.87,418.26744214406273,{"$f":"Referencias!$C$14","v":13}]
["Ceuta",63952.644423000005,64075.700651000006,64249.729917000004,{"$f":"Referencias!$C$11","v":10},2153.41,2153.41,2153.41,{"$f":"Referencias!$C$14","v":13},0.16714455668631706,0.17124203731713319,0.17605804433128075,{"$f":"Referencias!$C$11","v":10},6.32,326.43350508539208,4538.0600000000004,4538.0600000000004,4538.0600000000004,{"$f":"Referencias!$C$14","v":13},8.0500000000000007,270.56050819464474,{"$f":"Referencias!$C$14","v":13}]
["Melilla",61078.603979000014,61181.583374999973,61259.814005,{"$f":"Referencias!$C$11","v":10},1388.8,1388.8,1388.8,{"$f":"Referencias!$C$14","v":13},0.15786470280681522,0.16371492021719858,0.1704018657181687,{"$f":"Referencias!$C$11","v":10},5.93,514.27733086263993,2214.87,2214.87,2214.87,{"$f":"Referencias!$C$14","v":13},9.9600000000000009,380.55782101359904,{"$f":"Referencias!$C$14","v":13}]
["HOSPITAL DE  LA CRUZ ROJA DE ALMERIA",34468.270685129755,34702.775949262657,34957.041615221511,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},"Mayores de 18 años",null,null,null,null,null,null,null,null,null,"Mayores de 65 años"]
["HOSPITAL DE ALTA RESOLUCION ELTOYO",19955.314607180382,20091.080812731012,20238.287250917714,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL DE PONIENTE",123813.65654000558,124656.02413353561,125569.37317046674,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL LA INMACULADA",83449.497448208887,84017.247035056964,84632.837594746816,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL UNIVERSITARIO TORRECARDENAS",311575.02579847554,313694.82996241376,315993.25775864709,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL DE LA LINEA DE LA CONCEPCION",116281.0662136899,116624.47341288281,117011.72494975764,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL PUNTA DE EUROPA",156476.99033694074,156939.10619758305,157460.22246325412,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL SAN CARLOS DE SAN FERNANDO",31103.98890489648,31195.846797684706,31299.432599729411,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL UNIVERSITARIO DE JEREZ DE LA FRONTERA",238304.40730212993,239008.18008072281,239801.80668715763,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL UNIVERSITARIO DE PUERTO REAL",152648.80708710733,153099.61736094492,153607.98460482588,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL UNIVERSITARIO PUERTA DEL MAR",322045.91589223582,322996.99838218163,324069.50984027528,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL DE ALTA RESOLUCION  DE PUENTE GENIL",8994.3177214912939,8986.7304793588828,8979.5882416306667,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL DE ALTA RESOLUCION VALLE DEL GUADIATO",6370.9750527229999,6365.6007562125433,6360.5416711550561,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL DE MONTILLA",34478.21793238329,34449.13350420905,34421.754926250891,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL INFANTA MARGARITA",86945.071307749167,86871.727967135885,86802.686335763123,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL LOS MORALES",8994.3177214912939,8986.7304793588828,8979.5882416306667,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL MATERNO - INFANTIL DEL H.U. REINA SOFIA",73828.357963907707,73766.079351404172,73707.453483385063,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL PROVINCIAL",152153.87478856105,152025.52394248778,151904.70108758545,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL UNIVERSITARIO REINA SOFIA",227106.52246765516,226914.9446038118,226734.60310117435,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL VALLE DE LOS PEDROCHES",46470.641561038356,46431.440810020904,46394.539248425113,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL DE ALTA RESOLUCION DE GUADIX",29644.304062941173,29717.712430901967,29798.319658941164,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL DE ALTA RESOLUCION DE LOJA",13043.493787694117,13075.793469596865,13111.260649934111,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL DE BAZA",69367.671507282357,69539.447088310597,69728.068001922322,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL SANTA ANA",110869.6971954,111144.24449157335,111445.71552443996,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL UNIVERSITARIO CLINICO SAN CECILIO",321937.14212354115,322734.35699959536,323609.75149610109,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL UNIVERSITARIO VIRGEN DE LAS NIEVES",211067.44492814119,211590.11250802202,212164.0359716611,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL DE RIOTINTO",50389.162862761179,50551.070373433111,50721.627392983144,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL INFANTA ELENA",129816.14839219829,130233.26604681074,130672.66718192269,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL UNIVERSITARIO JUAN RAMÓN JIMÉNEZ",214794.48237261758,215484.6474392954,216211.68287008919,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL VAZQUEZ  DIAZ",35870.251529423214,35985.507723460862,36106.92119500495,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL ALTO GUADALQUIVIR",27901.72067695907,27795.244510975132,27691.181064085078,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL DE ALTA RESOLUCION DE ALCALA LA REAL",11660.42058141573,11615.923079213488,11572.433877528092,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL DE ALTA RESOLUCION DE ALCAUDETE",6663.0974750947025,6637.6703309791355,6612.8193585874806,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL DE ALTA RESOLUCION SIERRA DE SEGURA",9994.6462126420538,9956.5054964687024,9919.2290378812213,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL DOCTOR  SAGAZ",23320.841162831461,23231.846158426975,23144.867755056184,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL NEUROTRAUMATOLOGICO DEL H.U. DE JAEN",80373.613293329865,80066.898367435831,79767.133512961504,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL SAN AGUSTIN",84954.492807457456,84630.296719983977,84313.446821990379,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL SAN JUAN DE LA CRUZ",96198.469796679783,95831.36540351127,95472.579489606767,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL UNIVERSITARIO DE JAEN",177821.41386658989,177142.82695800569,176479.6166323034,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL CIVIL",117746.32607826042,118708.42520592967,119715.01463019178,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL COSTA DEL SOL",241409.55296447364,243382.09790964474,245445.85914129773,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL DE ALTA RESOLUCION DE BENALMADENA",27217.743716582812,27440.138489812893,27672.817452205138,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL DE ANTEQUERA",94078.72284644928,94847.435214788027,95651.695106535146,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL DE LA AXARQUIA",116562.94591666988,117515.37570637259,118511.84865400897,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL DE LA SERRANIA",88753.512119291772,89478.712466781159,90237.4482137124,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL MARITIMO DE  TORREMOLINOS",52660.417190779786,53090.702730290155,53540.885940136024,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL UNIVERSITARIO REGIONAL DE MALAGA",304128.70152877312,306613.72138617013,309213.6558789878,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL UNIVERSITARIO VIRGEN DE LA VICTORIA",319512.64362945041,322123.36488041218,324854.81356936466,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},null,null,"Poblción Sevilla"]
["HOSPITAL VALLE DE GUADALHORCE DE CARTAMA",16567.3222622678,16702.692993799152,16844.323666559649,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},"Camas","%",2021,"2022",2023]
["HOSPITAL DE ALTA RESOLUCION DE ECIJA",{"$f":"$G73*H$73","v":21497.493380409196},{"$f":"$G73*I$73","v":21574.361608105526},{"$f":"$G73*J$73","v":21657.093646900212},{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},38,{"$f":"F73/SUM($F$73:$F$84)","v":1.3639626704953339E-2},1576105.6988900003,1581741.3536889998,1587806.9184279996]
["HOSPITAL DE ALTA RESOLUCION DE LEBRIJA",{"$f":"$G74*H$73","v":12445.917220236901},{"$f":"$G74*I$73","v":12490.419878376882},{"$f":"$G74*J$73","v":12538.317374521173},{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},22,{"$f":"F74/SUM($F$73:$F$84)","v":7.8966259870782481E-3},{"$f":"H73-SUM(B73:B84)","v":0},{"$f":"I73-SUM(C73:C84)","v":0},{"$f":"J73-SUM(D73:D84)","v":0}]
["HOSPITAL DE ALTA RESOLUCION DE MORON DE LA FRONTERA",6788.6821201292187,6812.9562972964814,6839.0822042842765,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},12,4.3072505384063172E-3]
["HOSPITAL DE ALTA RESOLUCION DE UTRERA",7920.129140150756,7948.4490135125616,7978.9292383316561,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},14,5.0251256281407036E-3]
["HOSPITAL DUQUES DEL INFANTADO",24326.110930463034,24413.093398645724,24506.711232018657,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},43,1.5434314429289303E-2]
["HOSPITAL EL TOMILLAR",48652.221860926067,48826.186797291448,49013.422464037314,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},86,3.0868628858578606E-2]
["HOSPITAL LA MERCED",127287.78975242286,127742.93057430904,128232.79133033019,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},225,8.0760947595118454E-2]
["HOSPITAL SAN  LAZARO",42994.986760818392,43148.723216211052,43314.187293800424,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},76,2.7279253409906678E-2]
["HOSPITAL UNIVERSITARIO VIRGEN DE VALME",300399.18381571793,301473.31615536934,302629.38753957924,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},531,0.19059583632447955]
["HOSPITAL UNIVERSITARIO VIRGEN DEL ROCIO",370548.8990570532,371873.86456076626,373299.90365051676,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},655,0.23510409188801148]
["HOSPITAL UNIVERSITARIO VIRGEN MACARENA",500099.58284951915,501887.78056750749,503812.38904894172,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},884,0.31730078966259873]
["HOSPITAL SAN JUAN DE DIOS DEL ALJARAFE",113144.70200215364,113549.27162160803,113984.70340473794,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},200,7.1787508973438621E-2]
["HOSPITAL GENERAL SAN JORGE",105485.52938197109,105334.26227589023,105281.55076796532,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL DE BARBASTRO",61089.26280706744,61001.660307922968,60971.133778080934,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL DE JACA SALUD",17758.506629961463,17733.04078718691,17724.166795953759,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL DE ALCAÑIZ",42330.438929372824,42067.606524326613,41834.985216609828,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},null,null,"Poblción Zaragoza"]
["HOSPITAL OBISPO POLANCO",69473.621143627155,69042.254982673447,68660.471920390177,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},"Camas","%",2021,"2022",2023]
["HOSPITAL CLINICO UNIVERSITARIO LOZANO BLESA",{"$f":"H$90*$G90","v":237838.55572303088},{"$f":"I$90*$G90","v":238402.68300158242},{"$f":"J$90*$G90","v":239021.11088178965},{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},807,{"$f":"F90/SUM($F$90:$F$95)","v":0.29377502730251182},809594.19153799978,811514.46122099995,813619.56826800026]
["HOSPITAL ERNEST LLUCH MARTIN",{"$f":"H$90*$G91","v":35955.766788364024},36041.049970499451,36134.542165524588,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},122,{"$f":"F91/SUM($F$90:$F$95)","v":4.4412085911903897E-2},{"$f":"H90-SUM(B90:B95)","v":0},{"$f":"I90-SUM(C90:C95)","v":0},0]
["HOSPITAL NUESTRA SEÑORA DE GRACIA",44502.629385598098,44608.184799552604,44723.900549132886,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},151,5.4969057153258102E-2]
["HOSPITAL ROYO VILLANOVA",74858.727575774275,75036.28436481033,75230.932049534793,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},254,9.2464506734619589E-2]
["HOSPITAL UNIVERSITARIO MIGUEL SERVET",357494.63208430784,358342.57060832652,359272.12825230591,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},1213,0.44157262468147068]
["HOSPITAL GENERAL DE LA DEFENSA EN ZARAGOZA",58943.879980924627,59083.688476228606,59236.954369712432,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},200,7.2806698216235893E-2]
["HOSPITAL CARMEN Y SEVERO OCHOA",35082.875649951209,34892.850929957771,34715.380271142967,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL DE JARRIO",35764.096536358025,35570.382015976371,35389.465324951569,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL DEL ORIENTE DE ASTURIAS FRANCISCO GRANDE COVIAN",30654.939888306879,30488.898870836885,30333.827421387057,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL UNIVERSITARIO CENTRAL DE ASTURIAS",337544.94921457907,335716.65312221507,334009.14416216197,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL UNIVERSITARIO DE CABUEÑES",155658.97254395825,154815.85315524953,154028.43479526538,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL UNIVERSITARIO SAN AGUSTIN",148506.15323668663,147701.77675205425,146950.54173027509,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL VALLE DEL NALON",75956.128834360381,75544.716091073627,75160.483499659051,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL VITAL ALVAREZ BUYLLA",59947.438003800118,59622.735569636578,59319.484735156911,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL CAN MISSES",120832.44807576,122197.37755406162,123627.58617363636,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL COMARCAL D´INCA",81376.954826532237,82296.193046612927,83259.394769999999,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL DE FORMENTERA",5918.323987384163,5985.1776761173041,6055.2287105454543,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL DE MANACOR",110475.3810978377,111723.31662085633,113030.93593018182,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL MATEU ORFILA",70033.50051737926,70824.602500721419,71653.53974145453,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL SON LLATZER",206648.14589283036,208982.45385776254,211428.40247654545,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},null,null,"Poblción Las Palmas"]
["HOSPITAL UNIVERSITARI SON ESPASES",413789.48545127606,418463.6725218682,423361.4073456364,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},"Camas","%",2021,"2022",2023]
["COMPLEJO HOSPITALARIO UNIVERSITARIO INSULAR MATERNO INFANTIL",{"$f":"H$111*$G111","v":416208.26023330021},{"$f":"I$111*$G111","v":419663.16516436479},{"$f":"J$111*$G111","v":423329.02924878587},{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},916,{"$f":"F111/SUM($F$111:$F$115)","v":0.4284377923292797},971455.52443099988,979519.48375699995,988075.83464400016]
["HOSPITAL DOCTOR JOSE MOLINA OROSA",{"$f":"H$111*$G112","v":132677.74234511319},133779.08758514686,134947.68181293175,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},292,{"$f":"F112/SUM($F$111:$F$115)","v":0.13657623947614594},{"$f":"H111-SUM(B111:B115)","v":0},{"$f":"I111-SUM(C111:C115)","v":0},0]
["HOSPITAL GENERAL DE FUERTEVENTURA",59523.233723321326,60017.330389226845,60541.596977719375,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},131,6.1272217025257251E-2]
["HOSPITAL UNIVERSITARIO DE GRAN CANARIA DR. NEGRIN",296253.04112675955,298712.20926546492,301321.5361028476,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},652,0.30495790458372313]
["HOSPITAL SAN ROQUE MASPALOMAS",66793.24700250561,67347.691352796537,67935.990501715627,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},147,6.8755846585594013E-2]
["HOSPITAL DEL SUR",{"$f":"H$116*$G116","v":41815.485705435669},{"$f":"I$116*$G116","v":42151.130993302904},{"$f":"J$116*$G116","v":42504.158847775921},{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},98,{"$f":"F116/SUM($F$116:$F$123)","v":4.5182111572153065E-2},925487.63770499965,932916.35841300001,940729.8014369997,"Poblción Tenerife"]
["HOSPITAL DEL TORAX",{"$f":"H$116*$G117","v":55042.83322450205},55484.652021796675,55949.351952684628,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},129,{"$f":"F117/SUM($F$116:$F$123)","v":5.9474412171507604E-2},{"$f":"H116-SUM(B116:B123)","v":0},{"$f":"I116-SUM(C116:C123)","v":0},0]
["HOSPITAL GENERAL DE LA PALMA",84484.348670165942,85162.489149734436,85875.749508771754,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},198,9.1286307053941904E-2]
["HOSPITAL INSULAR NUESTRA SEÑORA DE LOS REYES",13654.036148713687,13763.63461005809,13878.909011518668,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},32,1.4753342554172429E-2]
["HOSPITAL NUESTRA SEÑORA DE GUADALUPE",17067.545185892111,17204.543262572613,17348.636264398334,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},40,1.8441678192715538E-2]
["HOSPITAL UNIVERSITARIO DE CANARIAS",290574.95678981318,292907.34904529876,295360.53240138164,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},681,0.31396957123098201]
["HOSPITAL UNIVERSITARIO NUESTRA SEÑORA DE LA CANDELARIA",357991.76027408702,360865.29493246059,363887.64564575511,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},839,0.3868142000922084]
["HOSPITAL SAN JUAN DE DIOS TENERIFE",64856.671706390021,65377.264397775936,65924.817804713675,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},152,7.0078377132319042E-2]
["HOSPITAL COMARCAL DE LAREDO",47306.763989413295,47292.499629412545,47291.058412464954,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL SIERRALLANA",108697.22107491146,108664.44571338301,108661.1342149004,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL UNIVERSITARIO MARQUES DE VALDECILLA",333314.0699406754,333213.56609120441,333203.41156263481,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["COMPLEJO ASISTENCIAL DE AVILA",134213.89212900004,133164.25481900002,132239.74376300001,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL SANTOS REYES",33667.503166301787,33544.67212976922,33442.523549982252,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL SANTIAGO APOSTOL",36325.463942588765,36192.935718961518,36082.722777612427,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},null,null,"Poblción León"]
["COMPLEJO ASISTENCIAL UNIVER. DE BURGOS",229470.61368610954,228633.42320026914,227937.19998540534,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},"Camas","%",2021,"2022",2023]
["HOSPITAL EL BIERZO",{"$f":"H$131*$G131","v":102787.56868179757},{"$f":"I$131*$G131","v":101981.65838908721},{"$f":"J$131*$G131","v":101186.7748783807},{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},408,{"$f":"F131/SUM($F$131:$F$134)","v":0.25970719287078292},395782.52548799996,392679.37580700003,389618.68464200024]
["COMPLEJO ASISTENCIAL UNIVERSITARIO DE LEON",{"$f":"H$131*$G132","v":200032.67042487077},198464.30578660601,196917.40013096639,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},794,{"$f":"F132/SUM($F$131:$F$134)","v":0.50541056651814131},{"$f":"H131-SUM(B131:B134)","v":0},{"$f":"I131-SUM(C131:C134)","v":0},0]
["HOSPITAL DE LA REINA",18138.98270855251,17996.763245133039,17856.489684420125,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},72,4.5830681094844047E-2]
["HOSPITAL SAN JUAN DE DIOS LEON",74823.303672779119,74236.64838617378,73658.019948233021,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},297,0.1890515595162317]
["HOSPITAL RIO CARRION (COMPLEJO ASISTENCIAL DE PALENCIA)",104051.64658595556,103256.45432428285,102503.73841268689,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL SAN TELMO (COMPLEJO ASISTENCIAL DE PALENCIA)",32931.239212044442,32679.569320717179,32441.342742313136,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL CLINICO UNIVERSITARIO DE SALAMANCA (COMPLEJO ASISTENCIAL UNIV.SA)",224549.08593749994,223077.97391379322,221769.10391002189,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL LOS MONTALVOS (COMPLEJO ASISTENCIAL UNIVERSITARIO DE SALAMANCA)",56984.335937499985,56611.00846920679,56278.853529978122,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["COMPLEJO ASISTENCIAL DE SEGOVIA",128586.10737599997,128147.07396500003,127737.35884500005,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},null,null,"Poblción Valladolid"]
["COMPLEJO ASISTENCIAL DE SORIA",75878.679848999993,75489.92956400002,75085.690834000037,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},"Camas","%",2021,"2022",2023]
["HOSPITAL MEDINA DEL CAMPO",{"$f":"H$141*$G141","v":32979.049771320228},{"$f":"I$141*$G141","v":32930.971650901716},{"$f":"J$141*$G141","v":32879.385454551681},{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},119,{"$f":"F141/SUM($F$141:$F$144)","v":7.5459733671528223E-2},437041.693188,436404.557088,435720.93161199993]
["HOSPITAL UNIVERSITARIO DEL RIO HORTEGA",{"$f":"H$141*$G142","v":167943.73244890803},167698.8976508104,167436.19819712869,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},606,{"$f":"F142/SUM($F$141:$F$144)","v":0.3842739378566899},{"$f":"H141-SUM(B141:B144)","v":0},{"$f":"I141-SUM(C141:C144)","v":0},{"$f":"J141-SUM(D141:D144)","v":0}]
["HOSPITAL CLINICO UNIVERSITARIO",215333.79556567915,215019.87372059352,214683.04620324916,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},777,0.49270767279644895]
["SANATORIO SAGRADO CORAZON",20785.115402092582,20754.814065694358,20722.301757070385,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},75,4.7558655675332913E-2]
["HOSPITAL VIRGEN DE LA CONCHA (COMPLEJO ASISTENCIAL DE ZAMORA)",96790.527962918568,95658.404379848129,94534.335412372195,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL PROVINCIAL DE ZAMORA (COMPLEJO ASISTENCIAL DE ZAMORA)",38827.145887703722,38372.998891629621,37922.082973444434,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL DE BENAVENTE (COMPLEJO ASISTENCIAL DE ZAMORA)",14144.174573377786,13978.735310522221,13814.473083183329,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL DE HELLIN",42585.172825172245,42527.783213415343,42456.961147500013,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL GENERAL DE ALMANSA",29336.452390674214,29296.917324797232,29248.12879050001,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL GENERAL DE VILLARROBLEDO",35960.812607923224,35912.350269106282,35852.54496900001,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL GENERAL UNIVERSITARIO DE ALBACETE",159300.09093860729,159085.41127981292,158820.48429250004,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL UNIVERSITARIO NUESTRA SEÑORA  DEL PERPETUO SOCORRO",53310.327462623034,53238.484170868091,53149.825436500018,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL GENERAL LA MANCHA CENTRO",99931.061020191031,99395.223099907249,98925.477625388492,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL VIRGEN DE ALTAGRACIA",33404.717281536949,33225.598656626222,33068.573257212018,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL SANTA BARBARA",39915.806243192455,39701.774665968616,39514.142620905885,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL GENERAL DE VALDEPEÑAS",29158.354915239874,29002.005607055085,28864.94106349862,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL GENERAL DE TOMELLOSO",43879.07778506972,43643.794845568336,43437.532668371714,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL GENERAL DE CIUDAD REAL",159663.22497276982,158807.09866387447,158056.57048362354,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL VIRGEN DE LA LUZ",167988.86334900002,167086.46209200006,166221.21932500007,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL UNIVERSITARIO DE GUADALAJARA",212080.35838899994,213689.93468500004,215231.64834999992,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL GENERAL NUESTRA SEÑORA DEL PRADO",142502.17074972636,143037.59391056845,143639.78614130526,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL PROVINCIAL NTRA.SRA.DE LA MISERICORDIA",66683.708107243743,66934.258688919843,67216.053771251813,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL VIRGEN DE LA SALUD",284090.86604592885,285158.280167864,286358.80442273035,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},null,null,"Poblción Barcelona"]
["HOSPITAL GERIATRICO VIRGEN DEL VALLE",70794.347648101233,71060.343128647772,71359.509140712544,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},"Camas","%",2021,"2022",2023]
["SERVEIS SANITARIS SANT JOAN DE VILATORRADA",{"$f":"H$165*$G165","v":30557.6839363648},{"$f":"I$165*$G165","v":30721.338823918726},{"$f":"J$165*$G165","v":30901.290113825868},{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},56,{"$f":"F165/SUM($F$165:$F$187)","v":6.6154754873006495E-3},4619121.3307380006,4643859.5204370003,4671061.0859559998]
["HOSPITAL DE VILADECANS",{"$f":"H$165*$G166","v":60024.022017859425},60345.486975554639,60698.962723586526,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},110,{"$f":"F166/SUM($F$165:$F$187)","v":1.299468399291199E-2},{"$f":"H165-SUM(B165:B187)","v":0},{"$f":"I165-SUM(C165:C187)","v":0},0]
["SERVEIS SANITARIS LA ROCA DEL VALLES 2",18552.879532792915,18652.2414288078,18761.497569108564,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},34,4.0165386887182518E-3]
["PARC SANITARI SANT JOAN DE DEU-SERVEIS SANITARIS CENTRE PENITENCIARI BRIANS-2",82942.284970133027,83386.491093493692,83874.93030895594,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},152,1.7956290608387479E-2]
["HOSPITAL UNIVERSITARI GERMANS TRIAS I PUJOL DE BADALONA",281567.23055650422,283075.19344896538,284733.31604882411,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},516,6.0956881275841701E-2]
["HOSPITAL UNIVERSITARI DE BELLVITGE",557677.73183865764,560664.43353651674,563948.54457732209,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},1022,0.12073242764323686]
["HOSPITAL UNIVERSITARI VALL D'HEBRON",717559.89957713766,721402.8670259486,725628.50892287528,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},1315,0.1553455404607206]
["HOSPITAL MUNICIPAL DE BADALONA",76394.209840911994,76803.347059796812,77253.225284564673,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},140,1.6538688718251624E-2]
["HOSPITAL DE L'ESPERANÇA.",87853.341317048806,88323.849118766346,88841.209077249383,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},161,1.9019492025989369E-2]
["HOSPITAL DE MATARO",219360.51682890448,220535.32512884514,221827.11831710715,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},402,4.7489663319551095E-2]
["HOSPITAL DOS DE MAIG",124959.10038263463,125628.33197638193,126364.2042154665,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},229,2.7052569403425871E-2]
["HOSPITAL GENERAL DE L'HOSPITALET",48564.890541722627,48824.984916585119,49110.978930901831,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},89,1.0513880685174247E-2]
["HOSPITAL RESIDENCIA SANT CAMIL - CONSORCI SANITARI DEL GARRAF.",160973.5135933503,161835.62416171472,162783.58184961844,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},295,3.4849379799173068E-2]
["HOSPITAL COMARCAL SANT JAUME DE CALELLA",127141.79209237496,127822.71332094756,128571.43922359691,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},233,2.7525103366804488E-2]
["HOSPITAL COMARCAL DE L'ALT PENEDES.",78576.901550652343,78997.728404362439,79460.46029269509,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},144,1.7011222681630241E-2]
["HOSPITAL GENERAL PENITENCIARI",17461.533677922744,17555.050756524986,17657.880065043355,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},32,3.7802717070289427E-3]
["HOSPITAL  GENERAL  DE  VIC",159336.49481104501,160189.8381532905,161128.15559352058,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},292,3.44949793266391E-2]
["HOSPITAL D'IGUALADA",152788.41968182399,153606.69411959362,154506.45056912935,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},280,3.3077377436503248E-2]
["HOSPITAL DEL MAR.",256466.27589449027,257839.80798646071,259350.11345532426,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},470,5.5522740696987594E-2]
["HOSPITAL DE SABADELL",469824.39052160882,472340.58441775042,475107.33550007275,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},861,0.10171293561724749]
["HOSPITAL CLINIC DE BARCELONA",460547.95075521234,463014.4637033465,465726.58671551844,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},844,9.9704666272888362E-2]
["HOSPITAL DE TERRASSA.",251009.54662013944,252353.85462504669,253832.02593499824,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},460,5.4341405788541054E-2]
["HOSPITAL DE SANT JOAN DESPI MOISES BROGGI",178980.72019870809,179939.27025438109,180993.27066669438,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},328,3.8747784997046661E-2]
["HOSPITAL UNIVERSITARI DE GIRONA DR. JOSEP TRUETA",{"$f":"H$188*$G188","v":337240.79454287683},{"$f":"I$188*$G188","v":339751.18988085177},342395.39550225256,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},431,{"$f":"F188/SUM($F$188:$F$191)","v":0.54145728643216084},622839.14722999989,627475.51541799994,632359.01350300002,"Girona"]
["HOSPITAL SANTA CATERINA-IAS",{"$f":"H$188*$G189","v":139278.10076248742},140314.8765633216,141406.91507981659,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},178,{"$f":"F189/SUM($F$188:$F$191)","v":0.2236180904522613},{"$f":"H188-SUM(B188:B191)","v":0},{"$f":"I188-SUM(C188:C191)","v":0},0]
["HOSPITAL COMARCAL DE BLANES",94677.810068881881,95382.584630123107,96124.925419425883,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},121,0.15201005025125627]
["HOSPITAL DE CERDANYA / HOPITAL DE CERDAGNE",51642.441855753757,52026.864343703513,52431.777501505028,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},66,8.2914572864321606E-2]
["HOSPITAL UNIVERSITARI ARNAU DE VILANOVA DE LLEIDA.",{"$f":"H$192*$G192","v":219657.20961539738},{"$f":"I$192*$G192","v":220301.7904038821},{"$f":"J$192*$G192","v":221048.57686939338},{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},463,{"$f":"F192/SUM($F$192:$F$194)","v":0.61324503311258283},358188.32237500005,359239.42063699994,360457.18258399999,"Lleida"]
["HOSPITAL SANTA MARIA",{"$f":"H$192*$G193","v":108642.55076009936},108961.36069652051,109330.72160494834,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},229,{"$f":"F193/SUM($F$192:$F$194)","v":0.3033112582781457},{"$f":"H192-SUM(B192:B194)","v":0},{"$f":"I192-SUM(C192:C194)","v":0},0]
["HOSPITAL COMARCAL DEL PALLARS",29888.561999503316,29976.269536597349,30077.88410965828,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},63,8.3443708609271527E-2]
["HOSPITAL DE TORTOSA VERGE DE LA CINTA",{"$f":"H$195*$G195","v":155217.636240377},{"$f":"I$195*$G195","v":156244.11429732706},{"$f":"J$195*$G195","v":157340.60856883696},{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},248,{"$f":"F195/SUM($F$195:$F$199)","v":0.23374175306314798},664056.09698000003,668447.60189300007,673138.6519820001,"Tarragona"]
["HOSPITAL UNIVERSITARI JOAN XXIII DE TARRAGONA",{"$f":"H$195*$G196","v":232826.45436056552},234366.17144599059,236010.91285325543,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},372,{"$f":"F196/SUM($F$195:$F$199)","v":0.35061262959472195},{"$f":"H195-SUM(B195:B199)","v":0},{"$f":"I195-SUM(C195:C199)","v":0},0]
["CLINICA TERRES DE L'EBRE",25035.102619415644,25200.663596343074,25377.517511102735,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},40,3.7700282752120638E-2]
["HOSPITAL COMARCAL D'AMPOSTA",55077.225762714428,55441.459911954771,55830.538524426025,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},88,8.2940622054665417E-2]
["HOSPITAL UNIVERSITARI DE SANT JOAN DE REUS",195899.67799692744,197195.19264138455,198579.0745243789,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},313,0.29500471253534399]
["HOSPITAL VEGA BAJA DE ORIHUELA",144777.35281715321,145597.13624706393,146459.06591521818,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL UNIVERSITARIO SAN JUAN DE ALICANTE",158813.93827033977,159713.20208819199,160658.69834467146,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL MARINA BAIXA DE LA VILA JOIOSA",114698.95541746765,115348.4237303609,116031.28213781829,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL GENERAL UNIVERSITARIO DE ALICANTE",318429.96713800455,320233.03651016275,322128.80425674026,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL UNIVERSITARIO DE TORREVIEJA",107881.18534020557,108492.04889324153,109134.31781494097,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL DE DENIA",106678.04944421814,107282.10039257341,107917.20646384497,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL UNIVERSITARIO VINALOPO",85823.693913769486,86309.659714325971,86820.609711514378,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL GENERAL UNIVERSITARIO DE ELCHE",197314.28694193735,198431.55410957188,199606.26157974335,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL VIRGEN DE LOS LIRIOS",122318.81609205464,123011.43090125898,123739.65402809292,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},null,null,"Poblción Castellón"]
["HOSPITAL GENERAL UNIVERSITARIO DE ELDA-VIRGEN DE LA SALUD",205736.23821384928,206901.19361424871,208126.0410374153,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},"Camas","%",2021,"2022",2023]
["HOSPITAL COMARCAL DE VINAROS",{"$f":"H$210*$G210","v":56890.152756987962},{"$f":"I$210*$G210","v":57063.740826506022},{"$f":"J$210*$G210","v":57239.200067349404},{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},150,{"$f":"F210/SUM($F$210:$F$213)","v":0.12048192771084337},472188.26788300008,473629.04885999998,475085.36055900005]
["HOSPITAL UNIVERSITARIO DE LA PLANA",{"$f":"H$210*$G211","v":97851.062742019305},98149.634221590357,98451.424115840986,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},258,{"$f":"F211/SUM($F$210:$F$213)","v":0.20722891566265061},{"$f":"H210-SUM(B210:B213)","v":0},{"$f":"I210-SUM(C210:C213)","v":0},{"$f":"J210-SUM(D210:D213)","v":0}]
["HOSPITAL GENERAL UNIVERSITARIO DE CASTELLON",219975.25732702014,220646.46452915663,221324.90692708438,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},580,0.46586345381526106]
["CONSORCIO HOSPITALARIO PROVINCIAL DE CASTELLON",97471.795056972711,97769.20928274699,98069.829448725315,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},257,0.20642570281124498]
["HOSPITAL GENERAL DE REQUENA",{"$f":"H$214*$G214","v":50941.238653421904},{"$f":"I$214*$G214","v":51148.066604807776},{"$f":"J$214*$G214","v":51370.203864672723},{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},113,{"$f":"F214/SUM($F$214:$F$226)","v":2.4078414660132112E-2},2115639.230093,2124228.9962509992,2133454.5728930007,"Valencia"]
["HOSPITAL DE SAGUNTO",{"$f":"H$214*$G215","v":113603.47027134796},114064.714906297,114560.10065396041,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},252,{"$f":"F215/SUM($F$214:$F$226)","v":5.3696995525250375E-2},{"$f":"H214-SUM(B214:B226)","v":0},{"$f":"I214-SUM(C214:C226)","v":0},0]
["HOSPITAL GENERAL DE ONTINYENT",25245.215615855104,25347.714423621554,25457.800145324534,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},56,1.193266567227786E-2]
["HOSPITAL FRANCESC DE BORJA DE GANDIA",128480.115187834,129001.76090593112,129562.01859674092,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},285,6.0728744939271252E-2]
["HOSPITAL ARNAU DE VILANOVA",136143.84135693288,136696.60278453055,137290.27935514305,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},302,6.4351161304069898E-2,null," "]
["HOSPITAL DE MANISES",159585.8272859412,160233.76617789338,160929.66520437296,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},354,7.5431493714042189E-2]
["HOSPITAL DE LLIRIA",40572.667954052842,40737.398180820353,40914.321662128714,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},90,1.9177498401875132E-2]
["HOSPITAL CLINICO UNIVERSITARIO DE VALENCIA",262369.91943620838,263435.1749026383,264579.28008176567,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},582,0.12401448966545919]
["HOSPITAL UNIVERSITARIO Y POLITECNICO LA FE",450807.42171169829,452637.75756467064,454603.57402365241,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},1000,0.21308331557639038]
["HOSPITAL UNIVERSITARIO DE LA RIBERA",135693.03393522117,136243.96502696583,136835.67578111935,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},301,6.4138077988493497E-2]
["HOSPITAL UNIVERSITARIO DR. PESET ALEIXANDRE",242985.20030260534,243971.75132735743,245031.32639874861,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},539,0.1148519070956744]
["HOSPITAL LLUIS ALCANYIS DE XATIVA",123070.42612729363,123570.10781515508,124106.77570845711,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},273,5.817174515235457E-2]
["CONSORCIO HOSPITAL GENERAL UNIVERSITARIO DE VALENCIA",246140.85225458725,247140.21563031015,248213.55141691421,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},546,0.11634349030470914]
["HOSPITAL UNIVERSITARIO DE BADAJOZ",154099.73619101476,153785.49386227838,153429.36837133009,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL DON BENITO-VILLANUEVA DE LA SERENA",94437.227709980289,94244.649999670597,94026.404953226622,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL GENERAL DE LLERENA",46366.292305261079,46271.741516083755,46164.588713497542,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL DE MERIDA",112847.37318412807,112617.25324870386,112356.46223652711,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL DE ZAFRA",31024.504410137932,30961.238808556045,30889.540977413799,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL PERPETUO SOCORRO",83186.583253556659,83016.948014150286,82824.703280098547,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL SIBERIA-SERENA",14659.9306553399,14630.035920526481,14596.156725591136,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL TIERRA DE BARROS",17046.430994581282,17011.669675030793,16972.275262315274,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL VIRGEN DEL PUERTO",77449.773373236138,76992.624331608618,76559.43648918152,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL CAMPO ARAÑUELO",31599.507536280344,31412.990727296317,31236.250087586061,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL CIUDAD DE CORIA",31909.306629773288,31720.961224622752,31542.487833542786,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL SAN PEDRO DE ALCANTARA",125158.8337711496,124420.08091987953,123720.04936651734,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL UNIVERSITARIO DE CACERES",63199.015072560687,62825.981454592635,62472.500175172121,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["COMPLEXO HOSPITALARIO UNIVERSITARIO A CORUÑA",383704.39419489523,382878.96931043017,382153.9096856346,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["COMPLEXO HOSPITALARIO UNIVERSITARIO DE FERROL",130762.79503882708,130481.49811697731,130234.40471762492,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["COMPLEXO HOSPITALARIO UNIVERSITARIO DE SANTIAGO",399155.57785375009,398296.91438333341,397542.65772666689,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL PUBLICO DA BARBANZA",23176.775488282263,23126.917609354841,23083.122061548402,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL PUBLICO VIRXE DA XUNQUEIRA",21173.844273245526,21128.295099904426,21088.284352525701,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL PUBLICO DE MONFORTE",35500.011705714285,35219.16181913043,34942.9284099379,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["COMPLEXO HOSPITALARIO UNIVERSITARIO DE LUGO",215028.64233175511,213327.49444730431,211654.30922590959,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL PUBLICO DA MARIÑA",35246.440193530616,34967.596377565213,34693.336064152638,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL PUBLICO DE VALDEORRAS",25519.280598284076,25314.458690467112,25114.462626882734,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL PUBLICO DE VERIN",20415.424478627265,20251.566952373691,20091.57010150619,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["COMPLEXO HOSPITALARIO UNIVERSITARIO DE OURENSE",221762.54839908864,219982.64602015921,218244.68022761095,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL PUBLICO DO SALNES",48714.289026514009,48705.394133942995,48709.168997614004,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["COMPLEXO HOSPITALARIO UNIVERSITARIO DE PONTEVEDRA",241574.95787738502,241530.84795930746,241549.56757013503,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},null,null,"Poblción Madrid"]
["COMPLEXO HOSPITALARIO UNIVERSITARIO DE VIGO",508305.65517010103,508212.84206974937,508252.23060625105,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},"Camas","%",2021,"2022",2023]
["HOSPITAL UNIVERSITARIO SANTA CRISTINA",{"$f":"H$254*$G254","v":72319.909661524347},{"$f":"I$254*$G254","v":72930.833312983741},{"$f":"J$254*$G254","v":73571.962123395904},{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},156,{"$f":"F254/SUM($F$254:$F$280)","v":1.3031492774204328E-2},5549625.8881929992,5596506.4460880021,5645704.8626870019]
["HOSPITAL DE EL ESCORIAL",{"$f":"H$254*$G255","v":42186.613969222533},42542.986099240516,42916.977905314277,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},91,{"$f":"F255/SUM($F$254:$F$280)","v":7.6017041182858576E-3},{"$f":"H254-SUM($B$254:$B$280)","v":0},{"$f":"I254-SUM($C$254:$C$280)","v":0},{"$f":"J254-SUM($D$254:$D$280)","v":0}]
["HOSPITAL UNIVERSITARIO DE MOSTOLES",153911.60261298768,155211.77346096537,156576.2270831246,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},332,2.7733689750229721E-2]
["HOSPITAL UNIVERSITARIO SEVERO OCHOA",178945.41749582303,180457.06191545975,182043.44474122318,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},386,3.2244591095146602E-2]
["HOSPITAL UNIVERSITARIO FUNDACION ALCORCON",185435.66579878033,187002.1366999583,188646.05672665613,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},400,3.3414084036421349E-2]
["HOSPITAL UNIVERSITARIO CLINICO SAN CARLOS",399150.27063187468,402522.09924666025,406060.63710412732,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},861,7.1923815888396955E-2]
["HOSPITAL UNIVERSITARIO RAMON Y CAJAL",417693.83721175278,421222.31291665608,424925.24277679296,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},901,7.5265224292039093E-2]
["HOSPITAL UNIVERSITARIO 12 DE OCTUBRE",554452.64073835325,559136.38873287535,564051.7096127019,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},1196,9.9908111268899841E-2]
["HOSPITAL UNIVERSITARIO DE LA PRINCESA",242920.72219640229,244972.7990769454,247126.33431191958,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},524,4.3772450087711974E-2]
["HOSPITAL UNIVERSITARIO PRINCIPE DE ASTURIAS",235039.70639995413,237025.20826719716,239108.87690103668,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},507,4.2352351516164066E-2]
["HOSPITAL UNIVERSITARIO DE GETAFE",236430.47389344493,238427.72429244683,240523.72232648658,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},510,4.260295714643722E-2]
["HOSPITAL UNIVERSITARIO DE FUENLABRADA",188217.20078576205,189807.16875045767,191475.74757755597,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},406,3.3915295296967671E-2]
["HOSPITAL UNIVERSITARIO INFANTA ELENA",73247.087990518237,73865.843996483527,74515.192407029186,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},158,1.3198563194386434E-2]
["HOSPITAL UNIVERSITARIO INFANTA SOFIA",125632.6635786737,126693.94761422176,127807.70343230954,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},271,2.2638041934675467E-2]
["EMPRESA PUBLICA HOSPITAL DEL HENARES",112652.16697275906,113603.79804522466,114602.4794614436,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},243,2.029905605212597E-2]
["HOSPITAL UNIVERSITARIO DEL SURESTE",61193.769713597525,61710.705110986244,62253.198719796535,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},132,1.1026647732019047E-2]
["HOSPITAL DEL TAJO S.A.",45431.738120701186,45815.523491489781,46218.283898030757,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},98,8.186450588923231E-3]
["EMPRESA PUBLICA HOSPITAL DEL SUR HOSPITAL INFANTA CRISTINA",87154.762925426767,87891.004248980389,88663.646661528386,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},188,1.5704619497118034E-2]
["HOSPITAL UNIVERSITARIO PUERTA DE HIERRO MAJADAHONDA",284180.15783663088,286580.77449268609,289100.08193360054,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},613,5.1207083785815719E-2]
["HOSPITAL UNIVERSITARIO DE TORREJON",115897.29112423773,116876.33543747394,117903.7854541601,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},250,2.0883802522763346E-2]
["HOSPITAL UNIVERSITARIO REY JUAN CARLOS",168746.45587689013,170171.94439696206,171667.91162125711,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},364,3.040681647314343E-2]
["IDCSALUD VILLALBA, S.A.",96890.135379862739,97708.616425728222,98567.564639677847,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},209,1.7458858909030157E-2]
["HOSPITAL DE CANTOBLANCO",58412.234726615818,58905.673060486864,59423.50786889669,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},126,1.0525436471472726E-2]
["HOSPITAL GENERAL UNIVERSITARIO GREGORIO MARAÑON",580877.22311467945,585784.1932126194,590933.77269625035,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},1253,0.10466961824408988]
["HOSPITAL UNIVERSITARIO LA PAZ",487695.80105079233,491815.61952089035,496139.12919110566,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},1052,8.7879041015788154E-2]
["HOSPITAL UNIVERSITARIO INFANTA LEONOR",124705.4852496798,125758.93693072196,126864.47314867628,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},269,2.247097151449336E-2]
["HOSPITAL CENTRAL DE LA DEFENSA EN MADRID",220204.85313605168,222065.03733120047,224017.19236290417,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},475,3.9679224793250353E-2]
["HOSPITAL COMARCAL DEL NOROESTE",38689.594423188537,38961.66023700498,39239.398677443445,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL GENERAL UNIVERSITARIO LOS ARCOS DEL MAR MENOR",95784.918232165786,96458.479227536591,97146.084104350273,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL VIRGEN DEL CASTILLO",36060.204510933007,36313.780415072601,36572.643427520103,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL G. UNIVERSITARIO J.M. MORALES MESEGUER",147997.08934695419,149037.80712019379,150100.22406711374,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL CLINICO UNIVERSITARIO VIRGEN DE LA ARRIXACA",345576.95989644126,348007.06231111242,350487.83284706762,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL GENERAL UNIVERSITARIO REINA SOFIA",127337.59717923217,128233.03709072512,129147.14710343035,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL RAFAEL MENDEZ",107804.98640247679,108563.07269922746,109336.96524685697,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL DE LA VEGA LORENZO GUIRAO",46577.764159955128,46905.299702802105,47239.664427213465,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL GENERAL UNIVERSITARIO SANTA LUCIA",226503.15958429791,228095.93323217475,229721.91652911063,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL SANTA MARIA DEL ROSELL",33055.187468355252,33287.632047149884,33524.923141893429,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL GARCIA ORCOYEN",36451.857207054789,36637.87534259825,36823.786349954004,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL REINA SOFIA",74471.536229466772,74851.573280577053,75231.391467647962,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["COMPLEJO HOSPITALARIO DE NAVARRA",425663.62286947848,427835.83464582468,430006.79544139834,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},null,null,"Poblción Bizkaia"]
["HOSPITAL UNIVERSITARIO ARABA (SEDE TXAGORRITXU Y SEDE SANTIAGO)",271768.51144899998,272675.13762300008,273645.99527000007,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},"Camas","%",2021,"2022",2023]
["HOSPITAL SAN ELOY",{"$f":"H$295*$G295","v":47566.309913024052},{"$f":"I$295*$G295","v":47570.665558541492},{"$f":"J$295*$G295","v":47581.749972307211},{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},128,{"$f":"F295/SUM($F$295:$F$302)","v":4.965089216446858E-2},958015.21059200005,958102.93601499975,958326.18303599989]
["URDULIZ OSPITALEA",{"$f":"H$295*$G296","v":47566.309913024052},47570.665558541492,47581.749972307211,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},128,{"$f":"F296/SUM($F$295:$F$302)","v":4.965089216446858E-2},{"$f":"H295-SUM(B295:B302)","v":0},{"$f":"I295-SUM(C295:C302)","v":0},0]
["HOSPITAL GALDAKAO-USANSOLO",172427.87343471218,172443.6626497129,172483.84364961364,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},464,0.1799844840961986]
["HOSPITAL UNIVERSITARIO BASURTO",272391.4466113018,272416.38948758529,272479.8650757905,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},733,0.2843289371605896]
["HOSPITAL UNIVERSITARIO CRUCES",338909.95813029638,338940.9921046081,339019.96855268884,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},912,0.35376260667183862]
["HOSPITAL CRUZ ROJA DE BILBAO (VICTORIA EUGENIA)",25269.602141294028,25271.916077975169,25277.804672788207,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},68,2.6377036462373934E-2]
["SANATORIO BILBAINO",14864.471847820016,14865.832987044216,14869.296866346003,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},40,1.5515903801396431E-2]
["HOSPITAL SAN JUAN DE DIOS",39019.23860052754,39022.81159099107,39031.90427415826,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"},105,4.0729247478665631E-2]
["HOSPITAL BIDASOA (OSI BIDASOA)",40162.420217079765,40231.468327894094,40303.664524158172,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL DE MENDARO (OSI BAJO DEBA)",47320.079265668232,47401.432980390069,47486.495825493294,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL ALTO DEBA (ORGANIZACION SANITARIA INTEGRADA ALTO DEBA)",35788.29524294236,35849.823262479884,35914.156506675601,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL DE ZUMARRAGA (OSI GOIERRI - ALTO UROLA)",50898.908789962472,50986.41530663806,51077.911476160851,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL UNIVERSITARIO DONOSTIA",419120.70206734724,419841.26354059775,420594.677311512,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["FUNDACION HOSPITAL CALAHORRA",31178.266279641786,31263.18870507463,31351.393801074635,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL DE LA RIOJA",26501.526337695515,26573.710399313437,26648.684730913439,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL SAN PEDRO",203438.18747466267,203992.30630061199,204567.84455201201,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL UNIVERSITARIO DE CEUTA",63952.644423000005,64075.700651000006,64249.729917000004,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]
["HOSPITAL COMARCAL DE MELILLA",61078.603979000014,61181.583374999973,61259.814005,{"$f":"CONCATENATE(Referencias!$C$12,\", \",Referencias!$C$13)","v":"11, 12"}]

{"sheet":"Costes por CCAA cribado ","index":19,"n_rows":30,"n_cols":68,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
[1,{"$f":"A1+1","v":2},{"$f":"B1+1","v":3},4,5,{"$f":"E1+1","v":6},{"$f":"F1+1","v":7},{"$f":"G1+1","v":8},9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,{"$f":"W1+1","v":24},{"$f":"X1+1","v":25},{"$f":"Y1+1","v":26},{"$f":"Z1+1","v":27},{"$f":"AA1+1","v":28},{"$f":"AB1+1","v":29},{"$f":"AC1+1","v":30},{"$f":"AD1+1","v":31},{"$f":"AE1+1","v":32},{"$f":"AF1+1","v":33},{"$f":"AG1+1","v":34},{"$f":"AH1+1","v":35},{"$f":"AI1+1","v":36},37,38,39,40,41,{"$f":"AO1+1","v":42},{"$f":"AP1+1","v":43},{"$f":"AQ1+1","v":44},{"$f":"AR1+1","v":45},{"$f":"AS1+1","v":46},47,48,49,50,51,52,53,54,55,56,57,58,59,60,{"$f":"BH1+1","v":61},{"$f":"BI1+1","v":62},{"$f":"BJ1+1","v":63},{"$f":"BK1+1","v":64},{"$f":"BL1+1","v":65},{"$f":"BM1+1","v":66},{"$f":"BN1+1","v":67},{"$f":"BO1+1","v":68}]
[null,"Hemograma","Referencia","Densiometía Osea","Referencia","Ecografia","Referencia","Colocación catéter venoso central","Referencia","Coste personal médico","Coste personal de enfermería","Coste nutricionista","Referencia","TC lumbar","Referencia","Albumina","Referencias","Prealbumina","Referencias","Proteina ligadora de retinol","Referencias","Transferrina","Colesterol Ttotal","Trigliceridos","Proteina C Reactiva","Magnesio","Hierro","Fósforo","Ferritina","Referencias","Calcio","Referencias","Cloruros","Referencias","Potasio","Sodio","Referencias","Vitamina A (retinol)","Vitamina D","Vitamina B1","Vitamina B6","Cobre","Selenio","Zinc","Referencias","Vitamina B12","Referencias","Vitamina E","Ácido fólico","Referencias","Vitamina K","Referencias","Vitamina B2","Referencias","Vitamina B3","Referencias","Biotina","Referencias","Vitamina C","Referencias","Endoscopia esofágica sin biopsia","Referencias","Radiologia intervencionista","Referencias","Gastrostomía radioscopia percutánea","Referencias","Gastrostomía endoscópica percutánea","Referencias"]
[1,{"$f":"A3+1","v":2},{"$f":"B3+1","v":3},{"$f":"C3+1","v":4},{"$f":"D3+1","v":5},{"$f":"E3+1","v":6},{"$f":"F3+1","v":7},{"$f":"G3+1","v":8},{"$f":"H3+1","v":9},{"$f":"I3+1","v":10},{"$f":"J3+1","v":11},{"$f":"K3+1","v":12},{"$f":"L3+1","v":13},{"$f":"M3+1","v":14},{"$f":"N3+1","v":15},{"$f":"O3+1","v":16},{"$f":"P3+1","v":17},{"$f":"Q3+1","v":18},{"$f":"R3+1","v":19},{"$f":"S3+1","v":20},{"$f":"T3+1","v":21},{"$f":"U3+1","v":22},{"$f":"V3+1","v":23},{"$f":"W3+1","v":24},{"$f":"X3+1","v":25},{"$f":"Y3+1","v":26},{"$f":"Z3+1","v":27},{"$f":"AA3+1","v":28},{"$f":"AB3+1","v":29},{"$f":"AC3+1","v":30},{"$f":"AD3+1","v":31},{"$f":"AE3+1","v":32},{"$f":"AF3+1","v":33},{"$f":"AG3+1","v":34},{"$f":"AH3+1","v":35},{"$f":"AI3+1","v":36},{"$f":"AJ3+1","v":37},{"$f":"AK3+1","v":38},{"$f":"AL3+1","v":39},{"$f":"AM3+1","v":40},{"$f":"AN3+1","v":41},{"$f":"AO3+1","v":42},{"$f":"AP3+1","v":43},{"$f":"AQ3+1","v":44},{"$f":"AR3+1","v":45},{"$f":"AS3+1","v":46},{"$f":"AT3+1","v":47},{"$f":"AU3+1","v":48},{"$f":"AV3+1","v":49},{"$f":"AW3+1","v":50},{"$f":"AX3+1","v":51},{"$f":"AY3+1","v":52},{"$f":"AZ3+1","v":53},{"$f":"BA3+1","v":54},{"$f":"BB3+1","v":55},{"$f":"BC3+1","v":56},{"$f":"BD3+1","v":57},{"$f":"BE3+1","v":58},{"$f":"BF3+1","v":59},{"$f":"BG3+1","v":60},{"$f":"BH3+1","v":61},{"$f":"BI3+1","v":62},null,null,{"$f":"BJ3+1","v":63},{"$f":"BM3+1","v":64},{"$f":"BN3+1","v":65},{"$f":"BO3+1","v":66}]
["España",4.41,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$19,\", \",Referencias!$C$26,\", \",Referencias!$C$27,\", \",Referencias!$C$30,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"16, 18, 25, 26, 29, 32, 35"},77.942270650000012,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$20,\"-\",Referencias!$C$22,\", \",Referencias!$C$25,\"-\",Referencias!$C$27,\", \",Referencias!$C$29,\", \",Referencias!$C$31,\"-\",Referencias!$C$36)","v":"16, 19-21, 24-26, 28, 30-35"},77.709323861691189,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$18,\", \",Referencias!$C$20,\"-\",Referencias!$C$29,\", \",Referencias!$C$31,\"-\",Referencias!$C$36)","v":"16, 17, 19-28, 30-35"},1393.8687499999999,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$27,\", \",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$34,\", \",Referencias!$C$36)","v":"16, 20, 26, 27, 32, 33, 35"},3525,2041.28,2028.6000000000001,{"$f":"CONCATENATE(Referencias!$C$36,\"-\",Referencias!$C$54)","v":"35-53"},82,{"$f":"CONCATENATE(Referencias!$C$21,\", \",Referencias!$C$24,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"20, 23, 25-27, 32, 35"},0.61515083500000012,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$19,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \", Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"16, 18, 20, 21, 25-27, 32, 35"},11.615,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 21, 25-27, 32"},13.32,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28)","v":"16, 20, 21, 25-27"},8.39,0.69030167000000009,0.93,7.94,1.18,0.94,0.69030167000000009,9.9499999999999993,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 20, 21, 25-27, 32"},0.71,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$26,\" - \",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 25 - 27, 32"},0.77666666666666673,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$19,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"16, 18, 21, 25-27, 32, 35"},1.02,1.02,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$19,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"16, 18, 20, 21, 25-27, 32, 35"},17.314999999999998,33.150000000000006,30.25,18.674999999999997,10.824999999999999,21.22,11.64,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 20, 25-27, 32"},11.28,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\", \",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 20, 25, 27, 32"},17.47,9.2899999999999991,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\", \",Referencias!$C$27,\", \",Referencias!$C$33)","v":"16, 20, 25, 26, 32"},42.375,{"$f":"CONCATENATE(Referencias!$C$26,\", \",Referencias!$C$33)","v":"25, 32"},30.689999999999998,{"$f":"CONCATENATE(Referencias!$C$26,\", \",Referencias!$C$28)","v":"25, 27"},31.41,{"$f":"CONCATENATE(Referencias!$C$26,\", \",Referencias!$C$27)","v":"25, 26"},31.785,{"$f":"CONCATENATE(Referencias!$C$21,\", \",Referencias!$C$26)","v":"20, 25"},13.95,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\"-\",Referencias!$C$28)","v":"16, 20, 25-27"},210,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$18,\", \",Referencias!$C$20,\"-\",Referencias!$C$34,\", \",Referencias!$C$36)","v":"16, 17, 19-33, 35"},479.45,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$22,\", \",Referencias!$C$27,\", \",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$34,\", \",Referencias!$C$36)","v":"16, 21, 26, 27, 32, 33, 35"},1424,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$27,\"-\",Referencias!$C$29,\", \",Referencias!$C$33,\", \",Referencias!$C$34,\", \",Referencias!$C$36)","v":"16, 20, 21, 26-28, 32, 33, 35"},748.210642205,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$25,\", \",Referencias!$C$27,\", \",Referencias!$C$28,\", \",Referencias!$C$31,\", \",Referencias!$C$32,\", \",Referencias!$C$36)","v":"16, 20, 21, 24, 26, 27, 30, 31, 35"}]
["Andalucía",5.3,{"$f":"Referencias!$C$17","v":16},53.46,{"$f":"Referencias!$C$17","v":16},36.92,{"$f":"Referencias!$C$17","v":16},655.32999999999993,{"$f":"Referencias!$C$17","v":16},3450.23,2009.97,2856.1,{"$f":"Referencias!$C$37","v":36},82,{"$f":"CONCATENATE(Referencias!$C$21,\", \",Referencias!$C$24,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"20, 23, 25-27, 32, 35"},0.23,{"$f":"Referencias!$C$17","v":16},6.99,{"$f":"Referencias!$C$17","v":16},6.99,{"$f":"Referencias!$C$17","v":16},6.3,0.7,0.47,7.94,1.1599999999999999,2.34,0.7,9.9499999999999993,{"$f":"Referencias!$C$17","v":16},0.47,{"$f":"Referencias!$C$17","v":16},0.47,{"$f":"Referencias!$C$17","v":16},0.93,0.93,{"$f":"Referencias!$C$17","v":16},17.47,11.65,9.32,9.32,11.65,11.65,11.65,{"$f":"Referencias!$C$17","v":16},11.28,{"$f":"Referencias!$C$17","v":16},17.47,9.2899999999999991,{"$f":"Referencias!$C$17","v":16},42.375,{"$f":"CONCATENATE(Referencias!$C$26,\", \",Referencias!$C$33)","v":"25, 32"},30.689999999999998,{"$f":"CONCATENATE(Referencias!$C$26,\", \",Referencias!$C$28)","v":"25, 27"},31.41,{"$f":"CONCATENATE(Referencias!$C$26,\", \",Referencias!$C$27)","v":"25, 26"},31.785,{"$f":"CONCATENATE(Referencias!$C$21,\", \",Referencias!$C$26)","v":"20, 25"},17.47,{"$f":"Referencias!$C$17","v":16},64.92,{"$f":"Referencias!$C$17","v":16},455.9,{"$f":"Referencias!$C$17","v":16},1514,{"$f":"Referencias!$C$17","v":16},1514,{"$f":"Referencias!$C$17","v":16}]
["Aragón",9.3552554408959754,{"$f":"CONCATENATE(Referencias!$C$19,\", \",Referencias!$C$36)","v":"18, 35"},77.942270650000012,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$20,\"-\",Referencias!$C$22,\", \",Referencias!$C$25,\"-\",Referencias!$C$27,\", \",Referencias!$C$29,\", \",Referencias!$C$31,\"-\",Referencias!$C$36)","v":"16, 19-21, 24-26, 28, 30-35"},18.263217097862768,{"$f":"CONCATENATE(Referencias!$C$18,\",\",Referencias!$C$36)","v":"17,35"},1393.8687499999999,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$27,\", \",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$34,\", \",Referencias!$C$36)","v":"16, 20, 26, 27, 32, 33, 35"},3542.03,2084.63,1612.12,{"$f":"Referencias!$C$38","v":37},82,{"$f":"CONCATENATE(Referencias!$C$21,\", \",Referencias!$C$24,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"20, 23, 25-27, 32, 35"},4.9902138210984495,{"$f":"CONCATENATE(Referencias!$C$19,\", \",Referencias!$C$36)","v":"18, 35"},11.615,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 21, 25-27, 32"},13.32,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28)","v":"16, 20, 21, 25-27"},8.39,0.69030167000000009,0.93,7.94,1.18,0.94,0.69030167000000009,9.9499999999999993,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 20, 21, 25-27, 32"},0.71,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$26,\" - \",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 25 - 27, 32"},5.8721531765051109,{"$f":"CONCATENATE(Referencias!$C$19,\", \",Referencias!$C$36)","v":"18, 35"},5.8721531765051109,5.8721531765051109,{"$f":"CONCATENATE(Referencias!$C$19,\", \",Referencias!$C$36)","v":"18, 35"},17.314999999999998,33.150000000000006,30.25,18.674999999999997,10.824999999999999,21.22,11.64,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 20, 25-27, 32"},11.28,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\", \",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 20, 25, 27, 32"},17.47,9.2899999999999991,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\", \",Referencias!$C$27,\", \",Referencias!$C$33)","v":"16, 20, 25, 26, 32"},42.375,{"$f":"CONCATENATE(Referencias!$C$26,\", \",Referencias!$C$33)","v":"25, 32"},30.689999999999998,{"$f":"CONCATENATE(Referencias!$C$26,\", \",Referencias!$C$28)","v":"25, 27"},31.41,{"$f":"CONCATENATE(Referencias!$C$26,\", \",Referencias!$C$27)","v":"25, 26"},31.785,{"$f":"CONCATENATE(Referencias!$C$21,\", \",Referencias!$C$26)","v":"20, 25"},13.95,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\"-\",Referencias!$C$28)","v":"16, 20, 25-27"},56.494218222722161,{"$f":"CONCATENATE(Referencias!$C$18,\",\",Referencias!$C$36)","v":"17,35"},479.45,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$22,\", \",Referencias!$C$27,\", \",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$34,\", \",Referencias!$C$36)","v":"16, 21, 26, 27, 32, 33, 35"},1424,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$27,\"-\",Referencias!$C$29,\", \",Referencias!$C$33,\", \",Referencias!$C$34,\", \",Referencias!$C$36)","v":"16, 20, 21, 26-28, 32, 33, 35"},748.210642205,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$25,\", \",Referencias!$C$27,\", \",Referencias!$C$28,\", \",Referencias!$C$31,\", \",Referencias!$C$32,\", \",Referencias!$C$36)","v":"16, 20, 21, 24, 26, 27, 30, 31, 35"}]
["Principado de Asturias",4.41,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$19,\", \",Referencias!$C$26,\", \",Referencias!$C$27,\", \",Referencias!$C$30,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"16, 18, 25, 26, 29, 32, 35"},30.3,{"$f":"Referencias!$C$20","v":19},49.924300000000002,{"$f":"Referencias!$C$20","v":19},1393.8687499999999,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$27,\", \",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$34,\", \",Referencias!$C$36)","v":"16, 20, 26, 27, 32, 33, 35"},3678.66,2028.6000000000001,2028.6000000000001,{"$f":"Referencias!$C$39","v":38},82,{"$f":"CONCATENATE(Referencias!$C$21,\", \",Referencias!$C$24,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"20, 23, 25-27, 32, 35"},0.61515083500000012,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$19,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \", Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"16, 18, 20, 21, 25-27, 32, 35"},11.615,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 21, 25-27, 32"},13.32,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28)","v":"16, 20, 21, 25-27"},8.39,0.69030167000000009,0.93,7.94,1.18,0.94,0.69030167000000009,9.9499999999999993,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 20, 21, 25-27, 32"},0.71,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$26,\" - \",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 25 - 27, 32"},0.77666666666666673,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$19,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"16, 18, 21, 25-27, 32, 35"},1.02,1.02,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$19,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"16, 18, 20, 21, 25-27, 32, 35"},17.314999999999998,33.150000000000006,30.25,18.674999999999997,10.824999999999999,21.22,11.64,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 20, 25-27, 32"},11.28,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\", \",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 20, 25, 27, 32"},17.47,9.2899999999999991,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\", \",Referencias!$C$27,\", \",Referencias!$C$33)","v":"16, 20, 25, 26, 32"},42.375,{"$f":"CONCATENATE(Referencias!$C$26,\", \",Referencias!$C$33)","v":"25, 32"},30.689999999999998,{"$f":"CONCATENATE(Referencias!$C$26,\", \",Referencias!$C$28)","v":"25, 27"},31.41,{"$f":"CONCATENATE(Referencias!$C$26,\", \",Referencias!$C$27)","v":"25, 26"},31.785,{"$f":"CONCATENATE(Referencias!$C$21,\", \",Referencias!$C$26)","v":"20, 25"},13.95,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\"-\",Referencias!$C$28)","v":"16, 20, 25-27"},328.25,{"$f":"Referencias!$C$20","v":19},479.45,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$22,\", \",Referencias!$C$27,\", \",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$34,\", \",Referencias!$C$36)","v":"16, 21, 26, 27, 32, 33, 35"},1424,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$27,\"-\",Referencias!$C$29,\", \",Referencias!$C$33,\", \",Referencias!$C$34,\", \",Referencias!$C$36)","v":"16, 20, 21, 26-28, 32, 33, 35"},748.210642205,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$25,\", \",Referencias!$C$27,\", \",Referencias!$C$28,\", \",Referencias!$C$31,\", \",Referencias!$C$32,\", \",Referencias!$C$36)","v":"16, 20, 21, 24, 26, 27, 30, 31, 35"}]
["Islas Baleares",4.41,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$19,\", \",Referencias!$C$26,\", \",Referencias!$C$27,\", \",Referencias!$C$30,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"16, 18, 25, 26, 29, 32, 35"},31,{"$f":"Referencias!$C$21","v":20},82,{"$f":"Referencias!$C$21","v":20},1666.25,{"$f":"Referencias!$C$21","v":20},3579.1800299310412,2707.3268113659706,2219.05287621656,{"$f":"CONCATENATE(Referencias!$C$36,\", \",Referencias!$C$40)","v":"35, 39"},76,{"$f":"Referencias!$C$21","v":20},3,{"$f":"Referencias!$C$21","v":20},11.615,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 21, 25-27, 32"},11,{"$f":"Referencias!$C$21","v":20},46,4,7,17,6,7,6,14,{"$f":"Referencias!$C$21","v":20},0.71,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$26,\" - \",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 25 - 27, 32"},0.77666666666666673,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$19,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"16, 18, 21, 25-27, 32, 35"},3,3,{"$f":"Referencias!$C$21","v":20},14,36,32,27,18,19,9,{"$f":"Referencias!$C$21","v":20},21,{"$f":"Referencias!$C$21","v":20},14,7,{"$f":"Referencias!$C$21","v":20},42.375,{"$f":"CONCATENATE(Referencias!$C$26,\", \",Referencias!$C$33)","v":"25, 32"},30.689999999999998,{"$f":"CONCATENATE(Referencias!$C$26,\", \",Referencias!$C$28)","v":"25, 27"},31.41,{"$f":"CONCATENATE(Referencias!$C$26,\", \",Referencias!$C$27)","v":"25, 26"},13,{"$f":"Referencias!$C$21","v":20},13,{"$f":"Referencias!$C$21","v":20},439,{"$f":"Referencias!$C$21","v":20},479.45,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$22,\", \",Referencias!$C$27,\", \",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$34,\", \",Referencias!$C$36)","v":"16, 21, 26, 27, 32, 33, 35"},1573,{"$f":"Referencias!$C$21","v":20},918,{"$f":"Referencias!$C$21","v":20}]
["Canarias",4.41,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$19,\", \",Referencias!$C$26,\", \",Referencias!$C$27,\", \",Referencias!$C$30,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"16, 18, 25, 26, 29, 32, 35"},77.942270650000012,{"$f":"Referencias!$C$22","v":21},100.06283312000001,{"$f":"Referencias!$C$22","v":21},1393.8687499999999,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$27,\", \",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$34,\", \",Referencias!$C$36)","v":"16, 20, 26, 27, 32, 33, 35"},3478.28,2267.94,2267.94,{"$f":"Referencias!$C$41","v":40},82,{"$f":"CONCATENATE(Referencias!$C$21,\", \",Referencias!$C$24,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"20, 23, 25-27, 32, 35"},0.69030167000000009,{"$f":"Referencias!$C$22","v":21},17.432692920000001,{"$f":"Referencias!$C$22","v":21},17.432692920000001,{"$f":"Referencias!$C$22","v":21},17.432692920000001,0.69030167000000009,0.69030167000000009,17.432692920000001,0.69030167000000009,0.69030167000000009,0.69030167000000009,0.69030167000000009,{"$f":"Referencias!$C$22","v":21},0.71,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$26,\" - \",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 25 - 27, 32"},0.69030167000000009,{"$f":"Referencias!$C$22","v":21},0.69030167000000009,0.69030167000000009,{"$f":"Referencias!$C$22","v":21},17.314999999999998,33.150000000000006,30.25,18.674999999999997,10.824999999999999,21.22,11.64,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 20, 25-27, 32"},11.28,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\", \",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 20, 25, 27, 32"},17.47,9.2899999999999991,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\", \",Referencias!$C$27,\", \",Referencias!$C$33)","v":"16, 20, 25, 26, 32"},42.375,{"$f":"CONCATENATE(Referencias!$C$26,\", \",Referencias!$C$33)","v":"25, 32"},30.689999999999998,{"$f":"CONCATENATE(Referencias!$C$26,\", \",Referencias!$C$28)","v":"25, 27"},31.41,{"$f":"CONCATENATE(Referencias!$C$26,\", \",Referencias!$C$27)","v":"25, 26"},31.785,{"$f":"CONCATENATE(Referencias!$C$21,\", \",Referencias!$C$26)","v":"20, 25"},13.95,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\"-\",Referencias!$C$28)","v":"16, 20, 25-27"},239.15346812000001,{"$f":"Referencias!$C$22","v":21},257.02919047,{"$f":"Referencias!$C$22","v":21},963.32113199000003,{"$f":"Referencias!$C$22","v":21},578.42128441,{"$f":"Referencias!$C$22","v":21}]
["Cantabria",4.41,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$19,\", \",Referencias!$C$26,\", \",Referencias!$C$27,\", \",Referencias!$C$30,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"16, 18, 25, 26, 29, 32, 35"},77.942270650000012,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$20,\"-\",Referencias!$C$22,\", \",Referencias!$C$25,\"-\",Referencias!$C$27,\", \",Referencias!$C$29,\", \",Referencias!$C$31,\"-\",Referencias!$C$36)","v":"16, 19-21, 24-26, 28, 30-35"},77.709323861691189,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$18,\", \",Referencias!$C$20,\"-\",Referencias!$C$29,\", \",Referencias!$C$31,\"-\",Referencias!$C$36)","v":"16, 17, 19-28, 30-35"},1393.8687499999999,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$27,\", \",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$34,\", \",Referencias!$C$36)","v":"16, 20, 26, 27, 32, 33, 35"},3302.0606749156359,1861.2146006749158,1861.2146006749158,{"$f":"CONCATENATE(Referencias!$C$36,\", \",Referencias!$C$42)","v":"35, 41"},82,{"$f":"CONCATENATE(Referencias!$C$21,\", \",Referencias!$C$24,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"20, 23, 25-27, 32, 35"},0.61515083500000012,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$19,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \", Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"16, 18, 20, 21, 25-27, 32, 35"},11.615,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 21, 25-27, 32"},13.32,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28)","v":"16, 20, 21, 25-27"},8.39,0.69030167000000009,0.93,7.94,1.18,0.94,0.69030167000000009,9.9499999999999993,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 20, 21, 25-27, 32"},0.71,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$26,\" - \",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 25 - 27, 32"},0.77666666666666673,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$19,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"16, 18, 21, 25-27, 32, 35"},1.02,1.02,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$19,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"16, 18, 20, 21, 25-27, 32, 35"},17.314999999999998,33.150000000000006,30.25,18.674999999999997,10.824999999999999,21.22,11.64,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 20, 25-27, 32"},11.28,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\", \",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 20, 25, 27, 32"},17.47,9.2899999999999991,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\", \",Referencias!$C$27,\", \",Referencias!$C$33)","v":"16, 20, 25, 26, 32"},42.375,{"$f":"CONCATENATE(Referencias!$C$26,\", \",Referencias!$C$33)","v":"25, 32"},30.689999999999998,{"$f":"CONCATENATE(Referencias!$C$26,\", \",Referencias!$C$28)","v":"25, 27"},31.41,{"$f":"CONCATENATE(Referencias!$C$26,\", \",Referencias!$C$27)","v":"25, 26"},31.785,{"$f":"CONCATENATE(Referencias!$C$21,\", \",Referencias!$C$26)","v":"20, 25"},13.95,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\"-\",Referencias!$C$28)","v":"16, 20, 25-27"},90,{"$f":"Referencias!C23","v":22},479.45,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$22,\", \",Referencias!$C$27,\", \",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$34,\", \",Referencias!$C$36)","v":"16, 21, 26, 27, 32, 33, 35"},1424,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$27,\"-\",Referencias!$C$29,\", \",Referencias!$C$33,\", \",Referencias!$C$34,\", \",Referencias!$C$36)","v":"16, 20, 21, 26-28, 32, 33, 35"},748.210642205,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$25,\", \",Referencias!$C$27,\", \",Referencias!$C$28,\", \",Referencias!$C$31,\", \",Referencias!$C$32,\", \",Referencias!$C$36)","v":"16, 20, 21, 24, 26, 27, 30, 31, 35"}]
["Castilla y León",4.41,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$19,\", \",Referencias!$C$26,\", \",Referencias!$C$27,\", \",Referencias!$C$30,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"16, 18, 25, 26, 29, 32, 35"},77.942270650000012,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$20,\"-\",Referencias!$C$22,\", \",Referencias!$C$25,\"-\",Referencias!$C$27,\", \",Referencias!$C$29,\", \",Referencias!$C$31,\"-\",Referencias!$C$36)","v":"16, 19-21, 24-26, 28, 30-35"},81.208647723382398,{"$f":"CONCATENATE(Referencias!$C$24,\",\",Referencias!$C$36)","v":"23,35"},1393.8687499999999,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$27,\", \",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$34,\", \",Referencias!$C$36)","v":"16, 20, 26, 27, 32, 33, 35"},3664.81,2127.67,1998.62,{"$f":"Referencias!$C$43","v":42},103.65473839683082,{"$f":"CONCATENATE(Referencias!$C$24,\", \",Referencias!$C$36)","v":"23, 35"},0.61515083500000012,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$19,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \", Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"16, 18, 20, 21, 25-27, 32, 35"},11.615,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 21, 25-27, 32"},13.32,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28)","v":"16, 20, 21, 25-27"},8.39,0.69030167000000009,0.93,7.94,1.18,0.94,0.69030167000000009,9.9499999999999993,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 20, 21, 25-27, 32"},0.71,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$26,\" - \",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 25 - 27, 32"},0.77666666666666673,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$19,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"16, 18, 21, 25-27, 32, 35"},1.02,1.02,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$19,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"16, 18, 20, 21, 25-27, 32, 35"},17.314999999999998,33.150000000000006,30.25,18.674999999999997,10.824999999999999,21.22,11.64,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 20, 25-27, 32"},11.28,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\", \",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 20, 25, 27, 32"},17.47,9.2899999999999991,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\", \",Referencias!$C$27,\", \",Referencias!$C$33)","v":"16, 20, 25, 26, 32"},42.375,{"$f":"CONCATENATE(Referencias!$C$26,\", \",Referencias!$C$33)","v":"25, 32"},30.689999999999998,{"$f":"CONCATENATE(Referencias!$C$26,\", \",Referencias!$C$28)","v":"25, 27"},31.41,{"$f":"CONCATENATE(Referencias!$C$26,\", \",Referencias!$C$27)","v":"25, 26"},31.785,{"$f":"CONCATENATE(Referencias!$C$21,\", \",Referencias!$C$26)","v":"20, 25"},13.95,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\"-\",Referencias!$C$28)","v":"16, 20, 25-27"},214.78128566537876,{"$f":"CONCATENATE(Referencias!$C$24,\",\",Referencias!$C$36)","v":"23,35"},479.45,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$22,\", \",Referencias!$C$27,\", \",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$34,\", \",Referencias!$C$36)","v":"16, 21, 26, 27, 32, 33, 35"},1424,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$27,\"-\",Referencias!$C$29,\", \",Referencias!$C$33,\", \",Referencias!$C$34,\", \",Referencias!$C$36)","v":"16, 20, 21, 26-28, 32, 33, 35"},748.210642205,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$25,\", \",Referencias!$C$27,\", \",Referencias!$C$28,\", \",Referencias!$C$31,\", \",Referencias!$C$32,\", \",Referencias!$C$36)","v":"16, 20, 21, 24, 26, 27, 30, 31, 35"}]
["Castilla - La Mancha",4.41,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$19,\", \",Referencias!$C$26,\", \",Referencias!$C$27,\", \",Referencias!$C$30,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"16, 18, 25, 26, 29, 32, 35"},20.7893587162743,{"$f":"CONCATENATE(Referencias!$C$25,\", \",Referencias!$C$36)","v":"24, 35"},12.206758428400324,{"$f":"CONCATENATE(Referencias!$C$25,\", \",Referencias!$C$36)","v":"24, 35"},1393.8687499999999,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$27,\", \",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$34,\", \",Referencias!$C$36)","v":"16, 20, 26, 27, 32, 33, 35"},3150.42,1889.12,1889.12,{"$f":"Referencias!$C$44","v":43},82,{"$f":"CONCATENATE(Referencias!$C$21,\", \",Referencias!$C$24,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"20, 23, 25-27, 32, 35"},0.61515083500000012,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$19,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \", Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"16, 18, 20, 21, 25-27, 32, 35"},11.615,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 21, 25-27, 32"},13.32,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28)","v":"16, 20, 21, 25-27"},8.39,0.69030167000000009,0.93,7.94,1.18,0.94,0.69030167000000009,9.9499999999999993,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 20, 21, 25-27, 32"},0.71,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$26,\" - \",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 25 - 27, 32"},0.77666666666666673,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$19,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"16, 18, 21, 25-27, 32, 35"},1.02,1.02,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$19,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"16, 18, 20, 21, 25-27, 32, 35"},17.314999999999998,33.150000000000006,30.25,18.674999999999997,10.824999999999999,21.22,11.64,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 20, 25-27, 32"},11.28,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\", \",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 20, 25, 27, 32"},17.47,9.2899999999999991,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\", \",Referencias!$C$27,\", \",Referencias!$C$33)","v":"16, 20, 25, 26, 32"},42.375,{"$f":"CONCATENATE(Referencias!$C$26,\", \",Referencias!$C$33)","v":"25, 32"},30.689999999999998,{"$f":"CONCATENATE(Referencias!$C$26,\", \",Referencias!$C$28)","v":"25, 27"},31.41,{"$f":"CONCATENATE(Referencias!$C$26,\", \",Referencias!$C$27)","v":"25, 26"},31.785,{"$f":"CONCATENATE(Referencias!$C$21,\", \",Referencias!$C$26)","v":"20, 25"},13.95,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\"-\",Referencias!$C$28)","v":"16, 20, 25-27"},91.32,{"$f":"CONCATENATE(Referencias!$C$25,\", \",Referencias!$C$36)","v":"24, 35"},479.45,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$22,\", \",Referencias!$C$27,\", \",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$34,\", \",Referencias!$C$36)","v":"16, 21, 26, 27, 32, 33, 35"},1424,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$27,\"-\",Referencias!$C$29,\", \",Referencias!$C$33,\", \",Referencias!$C$34,\", \",Referencias!$C$36)","v":"16, 20, 21, 26-28, 32, 33, 35"},317.3,{"$f":"CONCATENATE(Referencias!$C$25,\", \",Referencias!$C$36)","v":"24, 35"}]
["Cataluña",1.59,{"$f":"Referencias!$C$26","v":25},51,{"$f":"Referencias!$C$26","v":25},24,{"$f":"Referencias!$C$26","v":25},1393.8687499999999,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$27,\", \",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$34,\", \",Referencias!$C$36)","v":"16, 20, 26, 27, 32, 33, 35"},3098.16,2157.6999999999998,2157.6999999999998,{"$f":"Referencias!$C$45","v":44},88,{"$f":"Referencias!$C$26","v":25},0.54,{"$f":"Referencias!$C$26","v":25},4.68,{"$f":"Referencias!$C$26","v":25},9.34,{"$f":"Referencias!$C$26","v":25},1.56,0.93,0.93,1.56,0.93,0.86,0.62,1.86,{"$f":"Referencias!$C$26","v":25},0.71,{"$f":"Referencias!$C$26","v":25},0.77666666666666673,{"$f":"Referencias!$C$26","v":25},0.77666666666666673,0.77666666666666673,{"$f":"Referencias!$C$26","v":25},15.56,8.9499999999999993,28.02,31.13,7.79,12.33,6.02,{"$f":"Referencias!$C$26","v":25},3.11,{"$f":"Referencias!$C$26","v":25},15.56,3.5,{"$f":"Referencias!$C$26","v":25},42.75,{"$f":"Referencias!$C$26","v":25},42.75,{"$f":"Referencias!$C$26","v":25},34.32,{"$f":"Referencias!$C$26","v":25},50.57,{"$f":"Referencias!$C$26","v":25},12.59,{"$f":"Referencias!$C$26","v":25},110,{"$f":"Referencias!$C$26","v":25},479.45,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$22,\", \",Referencias!$C$27,\", \",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$34,\", \",Referencias!$C$36)","v":"16, 21, 26, 27, 32, 33, 35"},1424,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$27,\"-\",Referencias!$C$29,\", \",Referencias!$C$33,\", \",Referencias!$C$34,\", \",Referencias!$C$36)","v":"16, 20, 21, 26-28, 32, 33, 35"},748.210642205,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$25,\", \",Referencias!$C$27,\", \",Referencias!$C$28,\", \",Referencias!$C$31,\", \",Referencias!$C$32,\", \",Referencias!$C$36)","v":"16, 20, 21, 24, 26, 27, 30, 31, 35"}]
["Comunidad Valenciana",3.54,{"$f":"Referencias!$C$27","v":26},30.87,{"$f":"Referencias!$C$27","v":26},81.34,{"$f":"Referencias!$C$27","v":26},953.91499999999996,{"$f":"Referencias!$C$27","v":26},3737.53,2041.28,2057.34,{"$f":"Referencias!$C$46","v":45},64.239999999999995,{"$f":"Referencias!$C$27","v":26},0.38,{"$f":"Referencias!$C$27","v":26},13.23,{"$f":"Referencias!$C$27","v":26},15.64,{"$f":"Referencias!$C$27","v":26},8.39,0.59,1.02,6.5,1.18,0.79,0.62,7.18,{"$f":"Referencias!$C$27","v":26},2.35,{"$f":"Referencias!$C$27","v":26},1.1100000000000001,{"$f":"Referencias!$C$27","v":26},1.1100000000000001,1.1100000000000001,{"$f":"Referencias!$C$27","v":26},28.5,33.770000000000003,28.5,28.5,8.91,34.770000000000003,11.63,{"$f":"Referencias!$C$27","v":26},11.28,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\", \",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 20, 25, 27, 32"},28.5,11.4,{"$f":"Referencias!$C$27","v":26},42.375,{"$f":"CONCATENATE(Referencias!$C$26,\", \",Referencias!$C$33)","v":"25, 32"},30.689999999999998,{"$f":"CONCATENATE(Referencias!$C$26,\", \",Referencias!$C$28)","v":"25, 27"},28.5,{"$f":"Referencias!$C$27","v":26},31.785,{"$f":"CONCATENATE(Referencias!$C$21,\", \",Referencias!$C$26)","v":"20, 25"},28.5,{"$f":"Referencias!$C$27","v":26},226.48,{"$f":"Referencias!$C$27","v":26},599.41,{"$f":"Referencias!$C$27","v":26},2137.46,{"$f":"Referencias!$C$27","v":26},349.21,{"$f":"Referencias!$C$27","v":26}]
["Extremadura",4.41,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$19,\", \",Referencias!$C$26,\", \",Referencias!$C$27,\", \",Referencias!$C$30,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"16, 18, 25, 26, 29, 32, 35"},77.942270650000012,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$20,\"-\",Referencias!$C$22,\", \",Referencias!$C$25,\"-\",Referencias!$C$27,\", \",Referencias!$C$29,\", \",Referencias!$C$31,\"-\",Referencias!$C$36)","v":"16, 19-21, 24-26, 28, 30-35"},47.03,{"$f":"Referencias!$C$28","v":27},1389.68,{"$f":"Referencias!$C$28","v":27},3548.25,2063.2599999999998,2063.2599999999998,{"$f":"Referencias!$C$47","v":46},60.74,{"$f":"Referencias!$C$28","v":27},0.89,{"$f":"Referencias!$C$28","v":27},25.64,{"$f":"Referencias!$C$28","v":27},24.17,{"$f":"Referencias!$C$28","v":27},8.39,0.1,0.94,3.97,11.06,0.94,2.2000000000000002,14.73,{"$f":"Referencias!$C$28","v":27},1.92,{"$f":"Referencias!$C$28","v":27},1.92,{"$f":"Referencias!$C$28","v":27},1.92,1.93,{"$f":"Referencias!$C$28","v":27},17.16,32.53,110.3,10.35,22.07,23.44,15.56,{"$f":"Referencias!$C$28","v":27},9.2899999999999991,{"$f":"Referencias!$C$28","v":27},17.47,9.2899999999999991,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\", \",Referencias!$C$27,\", \",Referencias!$C$33)","v":"16, 20, 25, 26, 32"},42.375,{"$f":"CONCATENATE(Referencias!$C$26,\", \",Referencias!$C$33)","v":"25, 32"},18.63,{"$f":"Referencias!$C$28","v":27},31.41,{"$f":"CONCATENATE(Referencias!$C$26,\", \",Referencias!$C$27)","v":"25, 26"},31.785,{"$f":"CONCATENATE(Referencias!$C$21,\", \",Referencias!$C$26)","v":"20, 25"},13.95,{"$f":"Referencias!$C$28","v":27},195.62,{"$f":"Referencias!$C$28","v":27},636.79,{"$f":"Referencias!$C$28","v":27},1318.66,{"$f":"Referencias!$C$28","v":27},1953.45,{"$f":"Referencias!$C$28","v":27}]
["Galicia",4.41,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$19,\", \",Referencias!$C$26,\", \",Referencias!$C$27,\", \",Referencias!$C$30,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"16, 18, 25, 26, 29, 32, 35"},172.82,{"$f":"Referencias!$C$29","v":28},172.82,{"$f":"Referencias!$C$29","v":28},1393.8687499999999,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$27,\", \",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$34,\", \",Referencias!$C$36)","v":"16, 20, 26, 27, 32, 33, 35"},3545.1800000000003,2033.34,2033.34,{"$f":"Referencias!$C$48","v":47},82,{"$f":"CONCATENATE(Referencias!$C$21,\", \",Referencias!$C$24,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"20, 23, 25-27, 32, 35"},0.61515083500000012,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$19,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \", Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"16, 18, 20, 21, 25-27, 32, 35"},11.615,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 21, 25-27, 32"},13.32,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28)","v":"16, 20, 21, 25-27"},8.39,0.69030167000000009,0.93,7.94,1.18,0.94,0.69030167000000009,9.9499999999999993,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 20, 21, 25-27, 32"},0.71,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$26,\" - \",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 25 - 27, 32"},0.77666666666666673,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$19,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"16, 18, 21, 25-27, 32, 35"},1.02,1.02,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$19,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"16, 18, 20, 21, 25-27, 32, 35"},17.314999999999998,33.150000000000006,30.25,18.674999999999997,10.824999999999999,21.22,11.64,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 20, 25-27, 32"},11.28,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\", \",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 20, 25, 27, 32"},17.47,9.2899999999999991,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\", \",Referencias!$C$27,\", \",Referencias!$C$33)","v":"16, 20, 25, 26, 32"},42.375,{"$f":"CONCATENATE(Referencias!$C$26,\", \",Referencias!$C$33)","v":"25, 32"},30.689999999999998,{"$f":"CONCATENATE(Referencias!$C$26,\", \",Referencias!$C$28)","v":"25, 27"},31.41,{"$f":"CONCATENATE(Referencias!$C$26,\", \",Referencias!$C$27)","v":"25, 26"},31.785,{"$f":"CONCATENATE(Referencias!$C$21,\", \",Referencias!$C$26)","v":"20, 25"},13.95,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\"-\",Referencias!$C$28)","v":"16, 20, 25-27"},321.64,{"$f":"Referencias!$C$29","v":28},479.45,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$22,\", \",Referencias!$C$27,\", \",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$34,\", \",Referencias!$C$36)","v":"16, 21, 26, 27, 32, 33, 35"},1707.12,{"$f":"Referencias!$C$29","v":28},748.210642205,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$25,\", \",Referencias!$C$27,\", \",Referencias!$C$28,\", \",Referencias!$C$31,\", \",Referencias!$C$32,\", \",Referencias!$C$36)","v":"16, 20, 21, 24, 26, 27, 30, 31, 35"}]
["Comunidad de Madrid",15,{"$f":"Referencias!$C$30","v":29},77.942270650000012,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$20,\"-\",Referencias!$C$22,\", \",Referencias!$C$25,\"-\",Referencias!$C$27,\", \",Referencias!$C$29,\", \",Referencias!$C$31,\"-\",Referencias!$C$36)","v":"16, 19-21, 24-26, 28, 30-35"},77.709323861691189,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$18,\", \",Referencias!$C$20,\"-\",Referencias!$C$29,\", \",Referencias!$C$31,\"-\",Referencias!$C$36)","v":"16, 17, 19-28, 30-35"},1393.8687499999999,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$27,\", \",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$34,\", \",Referencias!$C$36)","v":"16, 20, 26, 27, 32, 33, 35"},3525,1979.23,1962.01,{"$f":"Referencias!$C$49","v":48},82,{"$f":"CONCATENATE(Referencias!$C$21,\", \",Referencias!$C$24,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"20, 23, 25-27, 32, 35"},0.61515083500000012,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$19,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \", Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"16, 18, 20, 21, 25-27, 32, 35"},11.615,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 21, 25-27, 32"},13.32,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28)","v":"16, 20, 21, 25-27"},8.39,0.69030167000000009,0.93,7.94,1.18,0.94,0.69030167000000009,9.9499999999999993,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 20, 21, 25-27, 32"},0.71,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$26,\" - \",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 25 - 27, 32"},0.77666666666666673,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$19,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"16, 18, 21, 25-27, 32, 35"},1.02,1.02,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$19,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"16, 18, 20, 21, 25-27, 32, 35"},17.314999999999998,33.150000000000006,30.25,18.674999999999997,10.824999999999999,21.22,11.64,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 20, 25-27, 32"},11.28,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\", \",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 20, 25, 27, 32"},17.47,9.2899999999999991,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\", \",Referencias!$C$27,\", \",Referencias!$C$33)","v":"16, 20, 25, 26, 32"},42.375,{"$f":"CONCATENATE(Referencias!$C$26,\", \",Referencias!$C$33)","v":"25, 32"},30.689999999999998,{"$f":"CONCATENATE(Referencias!$C$26,\", \",Referencias!$C$28)","v":"25, 27"},31.41,{"$f":"CONCATENATE(Referencias!$C$26,\", \",Referencias!$C$27)","v":"25, 26"},31.785,{"$f":"CONCATENATE(Referencias!$C$21,\", \",Referencias!$C$26)","v":"20, 25"},13.95,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\"-\",Referencias!$C$28)","v":"16, 20, 25-27"},215,{"$f":"Referencias!$C$30","v":29},479.45,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$22,\", \",Referencias!$C$27,\", \",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$34,\", \",Referencias!$C$36)","v":"16, 21, 26, 27, 32, 33, 35"},1424,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$27,\"-\",Referencias!$C$29,\", \",Referencias!$C$33,\", \",Referencias!$C$34,\", \",Referencias!$C$36)","v":"16, 20, 21, 26-28, 32, 33, 35"},748.210642205,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$25,\", \",Referencias!$C$27,\", \",Referencias!$C$28,\", \",Referencias!$C$31,\", \",Referencias!$C$32,\", \",Referencias!$C$36)","v":"16, 20, 21, 24, 26, 27, 30, 31, 35"}]
["Región de Murcia",4.41,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$19,\", \",Referencias!$C$26,\", \",Referencias!$C$27,\", \",Referencias!$C$30,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"16, 18, 25, 26, 29, 32, 35"},94.03,{"$f":"Referencias!$C$31","v":30},53.28,{"$f":"Referencias!$C$31","v":30},1393.8687499999999,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$27,\", \",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$34,\", \",Referencias!$C$36)","v":"16, 20, 26, 27, 32, 33, 35"},5473.8179193825035,2532.2469550103642,1900.0658333333338,{"$f":"Referencias!$C$50","v":49},82,{"$f":"CONCATENATE(Referencias!$C$21,\", \",Referencias!$C$24,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"20, 23, 25-27, 32, 35"},0.61515083500000012,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$19,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \", Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"16, 18, 20, 21, 25-27, 32, 35"},11.615,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 21, 25-27, 32"},13.32,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28)","v":"16, 20, 21, 25-27"},8.39,0.69030167000000009,0.93,7.94,1.18,0.94,0.69030167000000009,9.9499999999999993,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 20, 21, 25-27, 32"},0.71,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$26,\" - \",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 25 - 27, 32"},0.77666666666666673,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$19,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"16, 18, 21, 25-27, 32, 35"},1.02,1.02,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$19,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"16, 18, 20, 21, 25-27, 32, 35"},17.314999999999998,33.150000000000006,30.25,18.674999999999997,10.824999999999999,21.22,11.64,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 20, 25-27, 32"},11.28,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\", \",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 20, 25, 27, 32"},17.47,9.2899999999999991,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\", \",Referencias!$C$27,\", \",Referencias!$C$33)","v":"16, 20, 25, 26, 32"},42.375,{"$f":"CONCATENATE(Referencias!$C$26,\", \",Referencias!$C$33)","v":"25, 32"},30.689999999999998,{"$f":"CONCATENATE(Referencias!$C$26,\", \",Referencias!$C$28)","v":"25, 27"},31.41,{"$f":"CONCATENATE(Referencias!$C$26,\", \",Referencias!$C$27)","v":"25, 26"},31.785,{"$f":"CONCATENATE(Referencias!$C$21,\", \",Referencias!$C$26)","v":"20, 25"},13.95,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\"-\",Referencias!$C$28)","v":"16, 20, 25-27"},104.37,{"$f":"Referencias!$C$31","v":30},479.45,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$22,\", \",Referencias!$C$27,\", \",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$34,\", \",Referencias!$C$36)","v":"16, 21, 26, 27, 32, 33, 35"},1424,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$27,\"-\",Referencias!$C$29,\", \",Referencias!$C$33,\", \",Referencias!$C$34,\", \",Referencias!$C$36)","v":"16, 20, 21, 26-28, 32, 33, 35"},1734,{"$f":"Referencias!$C$31","v":30}]
["Comunidad Foral de Navarra",4.41,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$19,\", \",Referencias!$C$26,\", \",Referencias!$C$27,\", \",Referencias!$C$30,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"16, 18, 25, 26, 29, 32, 35"},130.93,{"$f":"Referencias!$C$32","v":31},74.209999999999994,{"$f":"Referencias!$C$32","v":31},1393.8687499999999,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$27,\", \",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$34,\", \",Referencias!$C$36)","v":"16, 20, 26, 27, 32, 33, 35"},3234.55,2218.19,2218.19,{"$f":"Referencias!$C$51","v":50},82,{"$f":"CONCATENATE(Referencias!$C$21,\", \",Referencias!$C$24,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"20, 23, 25-27, 32, 35"},0.61515083500000012,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$19,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \", Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"16, 18, 20, 21, 25-27, 32, 35"},11.615,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 21, 25-27, 32"},13.32,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28)","v":"16, 20, 21, 25-27"},8.39,0.69030167000000009,0.93,7.94,1.18,0.94,0.69030167000000009,9.9499999999999993,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 20, 21, 25-27, 32"},0.71,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$26,\" - \",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 25 - 27, 32"},0.77666666666666673,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$19,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"16, 18, 21, 25-27, 32, 35"},1.02,1.02,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$19,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"16, 18, 20, 21, 25-27, 32, 35"},17.314999999999998,33.150000000000006,30.25,18.674999999999997,10.824999999999999,21.22,11.64,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 20, 25-27, 32"},11.28,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\", \",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 20, 25, 27, 32"},17.47,9.2899999999999991,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\", \",Referencias!$C$27,\", \",Referencias!$C$33)","v":"16, 20, 25, 26, 32"},42.375,{"$f":"CONCATENATE(Referencias!$C$26,\", \",Referencias!$C$33)","v":"25, 32"},30.689999999999998,{"$f":"CONCATENATE(Referencias!$C$26,\", \",Referencias!$C$28)","v":"25, 27"},31.41,{"$f":"CONCATENATE(Referencias!$C$26,\", \",Referencias!$C$27)","v":"25, 26"},31.785,{"$f":"CONCATENATE(Referencias!$C$21,\", \",Referencias!$C$26)","v":"20, 25"},13.95,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\"-\",Referencias!$C$28)","v":"16, 20, 25-27"},145.31,{"$f":"Referencias!$C$32","v":31},479.45,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$22,\", \",Referencias!$C$27,\", \",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$34,\", \",Referencias!$C$36)","v":"16, 21, 26, 27, 32, 33, 35"},1424,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$27,\"-\",Referencias!$C$29,\", \",Referencias!$C$33,\", \",Referencias!$C$34,\", \",Referencias!$C$36)","v":"16, 20, 21, 26-28, 32, 33, 35"},436.46,{"$f":"Referencias!$C$32","v":31}]
["País Vasco",1.6,{"$f":"Referencias!$C$33","v":32},143,{"$f":"Referencias!$C$33","v":32},209.07,{"$f":"Referencias!$C$33","v":32},1583.5,{"$f":"Referencias!$C$33","v":32},3316.7541666666671,2740.7150000000001,2740.7150000000001,{"$f":"Referencias!$C$52","v":51},183.29999999999998,{"$f":"Referencias!$C$33","v":32},0.3,{"$f":"Referencias!$C$33","v":32},10,{"$f":"Referencias!$C$33","v":32},13.32,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28)","v":"16, 20, 21, 25-27"},10,0.36,0.4,10,6.4,1.4,0.3,10,{"$f":"Referencias!$C$33","v":32},0.3,{"$f":"Referencias!$C$33","v":32},0.3,{"$f":"Referencias!$C$33","v":32},0.3,0.3,{"$f":"Referencias!$C$33","v":32},26,36,52,3.5,10,26,24,{"$f":"Referencias!$C$33","v":32},14.399999999999999,{"$f":"Referencias!$C$33","v":32},26,14.399999999999999,{"$f":"Referencias!$C$33","v":32},42,{"$f":"Referencias!$C$33","v":32},30.689999999999998,{"$f":"CONCATENATE(Referencias!$C$26,\", \",Referencias!$C$28)","v":"25, 27"},31.41,{"$f":"CONCATENATE(Referencias!$C$26,\", \",Referencias!$C$27)","v":"25, 26"},31.785,{"$f":"CONCATENATE(Referencias!$C$21,\", \",Referencias!$C$26)","v":"20, 25"},13.95,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\"-\",Referencias!$C$28)","v":"16, 20, 25-27"},210,{"$f":"Referencias!$C$33","v":32},503,{"$f":"Referencias!$C$33","v":32},1334,{"$f":"Referencias!$C$33","v":32},748.210642205,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$25,\", \",Referencias!$C$27,\", \",Referencias!$C$28,\", \",Referencias!$C$31,\", \",Referencias!$C$32,\", \",Referencias!$C$36)","v":"16, 20, 21, 24, 26, 27, 30, 31, 35"}]
["La Rioja",4.41,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$19,\", \",Referencias!$C$26,\", \",Referencias!$C$27,\", \",Referencias!$C$30,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"16, 18, 25, 26, 29, 32, 35"},151.93368816941364,{"$f":"CONCATENATE(Referencias!$C$34,\",\",Referencias!$C$36)","v":"33,35"},102.47331598767545,{"$f":"CONCATENATE(Referencias!$C$34,\",\",Referencias!$C$36)","v":"33,35"},1303.8244116985379,{"$f":"CONCATENATE(Referencias!$C$34,\",\",Referencias!$C$36)","v":"33,35"},3586.7156751601701,1984.2103095808677,1984.2103095808677,{"$f":"CONCATENATE(Referencias!$C$36,\", \",Referencias!$C$53)","v":"35, 52"},82,{"$f":"CONCATENATE(Referencias!$C$21,\", \",Referencias!$C$24,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"20, 23, 25-27, 32, 35"},0.61515083500000012,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$19,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \", Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"16, 18, 20, 21, 25-27, 32, 35"},11.615,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 21, 25-27, 32"},13.32,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28)","v":"16, 20, 21, 25-27"},8.39,0.69030167000000009,0.93,7.94,1.18,0.94,0.69030167000000009,9.9499999999999993,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 20, 21, 25-27, 32"},0.71,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$26,\" - \",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 25 - 27, 32"},0.77666666666666673,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$19,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"16, 18, 21, 25-27, 32, 35"},1.02,1.02,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$19,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"16, 18, 20, 21, 25-27, 32, 35"},17.314999999999998,33.150000000000006,30.25,18.674999999999997,10.824999999999999,21.22,11.64,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 20, 25-27, 32"},11.28,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\", \",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 20, 25, 27, 32"},17.47,9.2899999999999991,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\", \",Referencias!$C$27,\", \",Referencias!$C$33)","v":"16, 20, 25, 26, 32"},42.375,{"$f":"CONCATENATE(Referencias!$C$26,\", \",Referencias!$C$33)","v":"25, 32"},30.689999999999998,{"$f":"CONCATENATE(Referencias!$C$26,\", \",Referencias!$C$28)","v":"25, 27"},31.41,{"$f":"CONCATENATE(Referencias!$C$26,\", \",Referencias!$C$27)","v":"25, 26"},31.785,{"$f":"CONCATENATE(Referencias!$C$21,\", \",Referencias!$C$26)","v":"20, 25"},13.95,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\"-\",Referencias!$C$28)","v":"16, 20, 25-27"},220.24923216119726,{"$f":"CONCATENATE(Referencias!$C$34,\",\",Referencias!$C$36)","v":"33,35"},382.77938396830831,{"$f":"CONCATENATE(Referencias!$C$34,\",\",Referencias!$C$36)","v":"33,35"},1022.3239446373552,{"$f":"CONCATENATE(Referencias!$C$34,\",\",Referencias!$C$36)","v":"33,35"},748.210642205,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$25,\", \",Referencias!$C$27,\", \",Referencias!$C$28,\", \",Referencias!$C$31,\", \",Referencias!$C$32,\", \",Referencias!$C$36)","v":"16, 20, 21, 24, 26, 27, 30, 31, 35"}]
["Ceuta",4.41,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$19,\", \",Referencias!$C$26,\", \",Referencias!$C$27,\", \",Referencias!$C$30,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"16, 18, 25, 26, 29, 32, 35"},96.66,{"$f":"Referencias!$C$35","v":34},88.4,{"$f":"Referencias!$C$35","v":34},1393.8687499999999,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$27,\", \",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$34,\", \",Referencias!$C$36)","v":"16, 20, 26, 27, 32, 33, 35"},3508.6,1889.6999999999998,1889.6999999999998,{"$f":"Referencias!$C$54","v":53},82,{"$f":"CONCATENATE(Referencias!$C$21,\", \",Referencias!$C$24,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"20, 23, 25-27, 32, 35"},0.61515083500000012,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$19,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \", Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"16, 18, 20, 21, 25-27, 32, 35"},11.615,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 21, 25-27, 32"},13.32,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28)","v":"16, 20, 21, 25-27"},8.39,0.69030167000000009,0.93,7.94,1.18,0.94,0.69030167000000009,9.9499999999999993,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 20, 21, 25-27, 32"},0.71,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$26,\" - \",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 25 - 27, 32"},0.77666666666666673,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$19,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"16, 18, 21, 25-27, 32, 35"},1.02,1.02,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$19,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"16, 18, 20, 21, 25-27, 32, 35"},17.314999999999998,33.150000000000006,30.25,18.674999999999997,10.824999999999999,21.22,11.64,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 20, 25-27, 32"},11.28,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\", \",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 20, 25, 27, 32"},17.47,9.2899999999999991,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\", \",Referencias!$C$27,\", \",Referencias!$C$33)","v":"16, 20, 25, 26, 32"},42.375,{"$f":"CONCATENATE(Referencias!$C$26,\", \",Referencias!$C$33)","v":"25, 32"},30.689999999999998,{"$f":"CONCATENATE(Referencias!$C$26,\", \",Referencias!$C$28)","v":"25, 27"},31.41,{"$f":"CONCATENATE(Referencias!$C$26,\", \",Referencias!$C$27)","v":"25, 26"},31.785,{"$f":"CONCATENATE(Referencias!$C$21,\", \",Referencias!$C$26)","v":"20, 25"},13.95,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\"-\",Referencias!$C$28)","v":"16, 20, 25-27"},210,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$18,\", \",Referencias!$C$20,\"-\",Referencias!$C$34,\", \",Referencias!$C$36)","v":"16, 17, 19-33, 35"},479.45,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$22,\", \",Referencias!$C$27,\", \",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$34,\", \",Referencias!$C$36)","v":"16, 21, 26, 27, 32, 33, 35"},1424,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$27,\"-\",Referencias!$C$29,\", \",Referencias!$C$33,\", \",Referencias!$C$34,\", \",Referencias!$C$36)","v":"16, 20, 21, 26-28, 32, 33, 35"},748.210642205,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$25,\", \",Referencias!$C$27,\", \",Referencias!$C$28,\", \",Referencias!$C$31,\", \",Referencias!$C$32,\", \",Referencias!$C$36)","v":"16, 20, 21, 24, 26, 27, 30, 31, 35"}]
["Melilla",4.41,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$19,\", \",Referencias!$C$26,\", \",Referencias!$C$27,\", \",Referencias!$C$30,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"16, 18, 25, 26, 29, 32, 35"},96.66,{"$f":"Referencias!$C$35","v":34},88.4,{"$f":"Referencias!$C$35","v":34},1393.8687499999999,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$27,\", \",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$34,\", \",Referencias!$C$36)","v":"16, 20, 26, 27, 32, 33, 35"},3508.6,1889.6999999999998,1889.6999999999998,{"$f":"Referencias!$C$54","v":53},82,{"$f":"CONCATENATE(Referencias!$C$21,\", \",Referencias!$C$24,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"20, 23, 25-27, 32, 35"},0.61515083500000012,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$19,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \", Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"16, 18, 20, 21, 25-27, 32, 35"},11.615,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 21, 25-27, 32"},13.32,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28)","v":"16, 20, 21, 25-27"},8.39,0.69030167000000009,0.93,7.94,1.18,0.94,0.69030167000000009,9.9499999999999993,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 20, 21, 25-27, 32"},0.71,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$26,\" - \",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 25 - 27, 32"},0.77666666666666673,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$19,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"16, 18, 21, 25-27, 32, 35"},1.02,1.02,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$19,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$36)","v":"16, 18, 20, 21, 25-27, 32, 35"},17.314999999999998,33.150000000000006,30.25,18.674999999999997,10.824999999999999,21.22,11.64,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\"-\",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 20, 25-27, 32"},11.28,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\", \",Referencias!$C$28,\", \",Referencias!$C$33)","v":"16, 20, 25, 27, 32"},17.47,9.2899999999999991,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\", \",Referencias!$C$27,\", \",Referencias!$C$33)","v":"16, 20, 25, 26, 32"},42.375,{"$f":"CONCATENATE(Referencias!$C$26,\", \",Referencias!$C$33)","v":"25, 32"},30.689999999999998,{"$f":"CONCATENATE(Referencias!$C$26,\", \",Referencias!$C$28)","v":"25, 27"},31.41,{"$f":"CONCATENATE(Referencias!$C$26,\", \",Referencias!$C$27)","v":"25, 26"},31.785,{"$f":"CONCATENATE(Referencias!$C$21,\", \",Referencias!$C$26)","v":"20, 25"},13.95,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$26,\"-\",Referencias!$C$28)","v":"16, 20, 25-27"},210,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$18,\", \",Referencias!$C$20,\"-\",Referencias!$C$34,\", \",Referencias!$C$36)","v":"16, 17, 19-33, 35"},479.45,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$22,\", \",Referencias!$C$27,\", \",Referencias!$C$28,\", \",Referencias!$C$33,\", \",Referencias!$C$34,\", \",Referencias!$C$36)","v":"16, 21, 26, 27, 32, 33, 35"},1424,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$27,\"-\",Referencias!$C$29,\", \",Referencias!$C$33,\", \",Referencias!$C$34,\", \",Referencias!$C$36)","v":"16, 20, 21, 26-28, 32, 33, 35"},748.210642205,{"$f":"CONCATENATE(Referencias!$C$17,\", \",Referencias!$C$21,\", \",Referencias!$C$22,\", \",Referencias!$C$25,\", \",Referencias!$C$27,\", \",Referencias!$C$28,\", \",Referencias!$C$31,\", \",Referencias!$C$32,\", \",Referencias!$C$36)","v":"16, 20, 21, 24, 26, 27, 30, 31, 35"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revisar"]
[null,"Marcados en amarillo los que hay que revisar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"´Habia una errata",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"URV","URV","URV","URV",null,"URV",null,null,null," ","URV"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"La mediana estaba sacada con 0,69",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5,3.5,5,3.5,null,2.5,null,null,null,null,2.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Precio","Precio","Precio","Precio",null,"Precio",null,null,null,null,"Precio"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,36,52,36,null,26,null,null,null,null,26]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL27*AL29","v":65},{"$f":"AM27*AM29","v":126},260,126,null,65,null,null,null,null,{"$f":"AV27*AV29","v":65}]

{"sheet":"Datos listas cuestionarios","index":20,"n_rows":12,"n_cols":9,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
[1,{"$f":"A1+1","v":2},{"$f":"B1+1","v":3},{"$f":"C1+1","v":4},5,6]
[null,"Positividad del cuestionario de malnutrición","Referencia","Prevalencia de malnutrición tras valoración nutricional","Referencia",null,"VPP","S","E"]
["MUST",0.28799999999999998,{"$f":"Referencias!$C$6","v":5},0.84099999999999997,{"$f":"Referencias!$C$6","v":5},{"$f":"D3*B3","v":0.24220799999999998},0.84099999999999997]
["NRS 2002®",0.23022847100175747,{"$f":"Referencias!$C$7","v":6},1,{"$f":"Referencias!$C$7","v":6},{"$f":"B4*D4","v":0.23022847100175747}]
["MNA®",{"$f":"41.6%+24.6%","v":0.66200000000000003},{"$f":"Referencias!$C$8","v":7},{"$f":"F5/B5","v":0.32779456193353473},{"$f":"Referencias!$C$8","v":7},0.217]
["MST",0.2737,{"$f":"Referencias!$C$6","v":5},0.86699999999999999,{"$f":"Referencias!$C$6","v":5},{"$f":"D6*B6","v":0.23729790000000001},0.86699999999999999]
["SNAQ",0.17599999999999999,{"$f":"Referencias!$C$7","v":6},{"$f":"F7/B7","v":1},{"$f":"Referencias!$C$9","v":8},{"$f":"13.7%+3.9%","v":0.17599999999999999}]
["VSG",{"$f":"201/644","v":0.31211180124223603},{"$f":"Referencias!$C$7","v":6},{"$f":"F8/B8","v":1},{"$f":"Referencias!$C$10","v":9},{"$f":"201/644","v":0.31211180124223603},null,0.63200000000000001,0.96700000000000008]
[]
[null,"Pedir ayuda a almu "]
[null,"Revisar tabla de evidencia"]
[null,"https://www.euskadi.eus/contenidos/informacion/2012_osteba_publicacion/es_def/adjuntos/osteba_D-12-05%20desnutrici%C3%B3n%20hospitalaria.pdf"]