{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Gastos","Ingresos","Beneficios y pérdidas"],"not_rendered":{"charts":1},"read":"whole","date_system":"1900"}

{"sheet":"Gastos","index":0,"n_rows":32,"n_cols":8,"rows_kept":32,"merged":[[0,1,0,3],[2,1,3,1]]}
[null,"Presupuesto del evento para [Nombre del evento] ",{"$nulls":5},"GASTOS"]
[]
[null,"GASTOS TOTALES",{"$nulls":4},"Estimado","Real"]
[{"$nulls":6},{"$f":"SUM(C11,C19,C25,C32,G11,G19,G24)","v":{"v":882,"d":"882.00 €"}},{"$f":"SUM(D11,D19,D25,D32,H11,H19,H24)","v":{"v":333,"d":"333.00 €"}}]
[]
[null,"Sitio","Estimado","Real",null,"Aperitivos","Estimado","Real"]
[null,"Gastos de sala y auditorio",{"v":500,"d":"500.00 €"},null,null,"Comida"]
[null,"Personal del sitio",{"$nulls":3},"Bebidas",{"v":20,"d":"20.00 €"}]
[null,"Equipamiento",{"$nulls":3},"Mantelería",null,{"v":20,"d":"20.00 €"}]
[null,"Mesas y sillas",{"$nulls":3},"Personal y compensaciones"]
[null,"Total",{"$f":"SUBTOTAL(109,Tabla1[Estimado])","v":{"v":500,"d":"500.00 €"}},{"$f":"SUBTOTAL(109,Tabla1[Real])","v":{"v":0,"d":"0.00 €"}},null,"Total",{"$f":"SUBTOTAL(109,Tabla3[Estimado])","v":{"v":20,"d":"20.00 €"}},{"$f":"SUBTOTAL(109,Tabla3[Real])","v":{"v":20,"d":"20.00 €"}}]
[]
[null,"Decoraciones","Estimado","Real",null,"Programa","Estimado","Real"]
[null,"Flores",{"v":200,"d":"200.00 €"},{"v":300,"d":"300.00 €"},null,"Artistas"]
[null,"Velas",{"$nulls":3},"Altavoces",{"v":30,"d":"30.00 €"}]
[null,"Iluminación",{"$nulls":3},"Viaje"]
[null,"Globos",{"$nulls":3},"Hotel"]
[null,"Suministros de papel",{"$nulls":3},"Otros"]
[null,"Total",{"$f":"SUBTOTAL(109,Tabla4[Estimado])","v":{"v":200,"d":"200.00 €"}},{"$f":"SUBTOTAL(109,Tabla4[Real])","v":{"v":300,"d":"300.00 €"}},null,"Total",{"$f":"SUBTOTAL(109,Tabla5[Estimado])","v":{"v":30,"d":"30.00 €"}},{"$f":"SUBTOTAL(109,Tabla5[Real])","v":{"v":0,"d":"0.00 €"}}]
[]
[null,"Publicidad","Estimado","Real",null,"Premios","Estimado","Real"]
[null,"Trabajo de gráficos",{"$nulls":3},"Cintas, placas y trofeos"]
[null,"Fotocopias e impresión",{"v":20,"d":"20.00 €"},null,null,"Regalos",{"v":100,"d":"100.00 €"}]
[null,"Gastos de envío",{"$nulls":3},"Total",{"$f":"SUBTOTAL(109,Tabla7[Estimado])","v":{"v":100,"d":"100.00 €"}},{"$f":"SUBTOTAL(109,Tabla7[Real])","v":{"v":0,"d":"0.00 €"}}]
[null,"Total",{"$f":"SUBTOTAL(109,Tabla6[Estimado])","v":{"v":20,"d":"20.00 €"}},{"$f":"SUBTOTAL(109,Tabla6[Real])","v":{"v":0,"d":"0.00 €"}}]
[]
[null,"Varios","Estimado","Real"]
[null,"Teléfono",null,{"v":13,"d":"13.00 €"}]
[null,"Transporte",{"v":12,"d":"12.00 €"}]
[null,"Suministros de papelería"]
[null,"Servicios de fax"]
[null,"Total",{"$f":"SUBTOTAL(109,Tabla8[Estimado])","v":{"v":12,"d":"12.00 €"}},{"$f":"SUBTOTAL(109,Tabla8[Real])","v":{"v":13,"d":"13.00 €"}}]

{"sheet":"Ingresos","index":1,"n_rows":33,"n_cols":7,"rows_kept":33,"merged":[[0,1,0,3],[2,1,3,1]]}
[null,"Presupuesto del evento para [Nombre del evento] ",{"$nulls":4},"INGRESOS"]
[]
[null,"INGRESOS TOTALES",{"$nulls":3},"Estimado","Real"]
[{"$nulls":5},{"$f":"SUM(F11, F18, F25, F33)","v":{"v":1936,"d":"1,936.00 €"}},{"$f":"SUM(G11,G18,G25, G33)","v":{"v":1831,"d":"1,831.00 €"}}]
[]
[null,"ADMISIONES"]
[null,"Número estimado","Número real","Tipo","Precio","Ingresos estimados","Ingresos reales"]
[null,300,278,"Adultos @",{"v":5,"d":"5.00 €"},{"$f":"B8*E8","v":{"v":1500,"d":"1,500.00 €"}},{"$f":"C8*E8","v":{"v":1390,"d":"1,390.00 €"}}]
[null,197,195,"Niños @",{"v":2,"d":"2.00 €"},{"$f":"B9*E9","v":{"v":394,"d":"394.00 €"}},{"$f":"C9*E9","v":{"v":390,"d":"390.00 €"}}]
[null,42,51,"Otros @",{"v":1,"d":"1.00 €"},{"$f":"B10*E10","v":{"v":42,"d":"42.00 €"}},{"$f":"C10*E10","v":{"v":51,"d":"51.00 €"}}]
[null,"Total",{"$nulls":3},{"$f":"SUBTOTAL(109,Tabla9[Ingresos estimados])","v":{"v":1936,"d":"1,936.00 €"}},{"$f":"SUBTOTAL(109,Tabla9[Ingresos reales])","v":{"v":1831,"d":"1,831.00 €"}}]
[]
[null,"ANUNCIO DE PROGRAMA"]
[null,"Número estimado","Número real","Tipo","Precio","Ingresos estimados","Ingresos reales"]
[null,12,null,"Portadas @",null,{"$f":"B15*E15","v":{"v":0,"d":"0.00 €"}},{"$f":"C15*E15","v":{"v":0,"d":"0.00 €"}}]
[null,null,158,"Medias páginas @",null,{"$f":"B16*E16","v":{"v":0,"d":"0.00 €"}},{"$f":"C16*E16","v":{"v":0,"d":"0.00 €"}}]
[null,4,null,"Cuartos de página @",null,{"$f":"B17*E17","v":{"v":0,"d":"0.00 €"}},{"$f":"C17*E17","v":{"v":0,"d":"0.00 €"}}]
[null,"Total",{"$nulls":3},{"$f":"SUBTOTAL(109,Tabla10[Ingresos estimados])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabla10[Ingresos reales])","v":{"v":0,"d":"0.00 €"}}]
[]
[null,"EXPOSITORES Y PROVEEDORES"]
[null,"Número estimado","Número real","Tipo","Precio","Ingresos estimados","Ingresos reales"]
[null,23,null,"Stands grandes @",null,{"$f":"B22*E22","v":{"v":0,"d":"0.00 €"}},{"$f":"C22*E22","v":{"v":0,"d":"0.00 €"}}]
[null,354,null,"Stands medianos @",null,{"$f":"B23*E23","v":{"v":0,"d":"0.00 €"}},{"$f":"C23*E23","v":{"v":0,"d":"0.00 €"}}]
[null,56,null,"Stands pequeños @",null,{"$f":"B24*E24","v":{"v":0,"d":"0.00 €"}},{"$f":"C24*E24","v":{"v":0,"d":"0.00 €"}}]
[null,"Total",{"$nulls":3},{"$f":"SUBTOTAL(109,Tabla11[Ingresos estimados])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabla11[Ingresos reales])","v":{"v":0,"d":"0.00 €"}}]
[]
[null,"VENTA DE PRODUCTOS"]
[null,"Número estimado","Número real","Tipo","Precio","Ingresos estimados","Ingresos reales"]
[{"$nulls":3},"Artículos @",null,{"$f":"B29*E29","v":{"v":0,"d":"0.00 €"}},{"$f":"C29*E29","v":{"v":0,"d":"0.00 €"}}]
[null,123,null,"Artículos @",null,{"$f":"B30*E30","v":{"v":0,"d":"0.00 €"}},{"$f":"C30*E30","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":3},"Artículos @",null,{"$f":"B31*E31","v":{"v":0,"d":"0.00 €"}},{"$f":"C31*E31","v":{"v":0,"d":"0.00 €"}}]
[null,13,null,"Artículos @",null,{"$f":"B32*E32","v":{"v":0,"d":"0.00 €"}},{"$f":"C32*E32","v":{"v":0,"d":"0.00 €"}}]
[null,"Total",{"$nulls":3},{"$f":"SUBTOTAL(109,Tabla12[Ingresos estimados])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabla12[Ingresos reales])","v":{"v":0,"d":"0.00 €"}}]

{"sheet":"Beneficios y pérdidas","index":2,"n_rows":9,"n_cols":7,"rows_kept":9,"merged":[[0,1,0,3]]}
[null,"Presupuesto del evento para [Nombre del evento] ",{"$nulls":4},"BENEFICIOS "]
[{"$nulls":6},"Resumen de pérdidas"]
[]
[]
[null,null,"Estimado","Real"]
[null,"Ingresos totales",{"$f":"Ingresos!F4","v":{"v":1936,"d":"1,936.00 €"}},{"$f":"Ingresos!G4","v":{"v":1831,"d":"1,831.00 €"}}]
[null,"Gastos totales",{"$f":"Gastos!G4","v":{"v":882,"d":"882.00 €"}},{"$f":"Gastos!H4","v":{"v":333,"d":"333.00 €"}}]
[]
[null,"Beneficio total                                   (o pérdida)",{"$f":"C6-C7","v":{"v":1054,"d":"1,054.00 €"}},{"$f":"D6-D7","v":{"v":1498,"d":"1,498.00 €"}}]