{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Presupuesto de viaje de trabajo"],"not_rendered":{"charts":1,"defined_names":3},"read":"whole","date_system":"1900"}

{"sheet":"Presupuesto de viaje de trabajo","index":0,"n_rows":18,"n_cols":7,"rows_kept":18}
[null,"Presupuesto de viaje de trabajo"]
[]
[null,"Presupuesto de viaje objetivo",{"v":2500,"d":"2,500.00 €"},{"$nulls":3},{"$f":"C4","v":{"v":2369.3599999999997,"d":"2,369.36 €"}}]
[null,"Coste total del viaje",{"$f":"SUBTOTAL(9,Datos[Importe])","v":{"v":2369.3599999999997,"d":"2,369.36 €"}},{"$nulls":3},{"$f":"C3","v":{"v":2500,"d":"2,500.00 €"}}]
[]
[null,{"$f":"IF(C3>C4,\"Está por debajo del presupuesto por\",\"Está por encima del presupuesto en\")","v":"Está por debajo del presupuesto por"},{"$f":"(C3-C4)","v":{"v":130.64000000000033,"d":"130.64 €"}}]
[null,"Elemento","Descripción","Coste","Cant.","Importe","Notas"]
[null,"Tarifa aérea","Billetes",{"v":300,"d":"300.00 €"},1,{"$f":"Datos[[#This Row],[Cant.]]*Datos[[#This Row],[Coste]]","v":{"v":300,"d":"300.00 €"}}]
[null,"Tarifa aérea","Billetes",{"v":350,"d":"350.00 €"},1,{"$f":"Datos[[#This Row],[Cant.]]*Datos[[#This Row],[Coste]]","v":{"v":350,"d":"350.00 €"}}]
[null,"Hotel","Habitación",{"v":125,"d":"125.00 €"},3,{"$f":"Datos[[#This Row],[Cant.]]*Datos[[#This Row],[Coste]]","v":{"v":375,"d":"375.00 €"}}]
[null,"Hotel","Habitación",{"v":150,"d":"150.00 €"},3,{"$f":"Datos[[#This Row],[Cant.]]*Datos[[#This Row],[Coste]]","v":{"v":450,"d":"450.00 €"}}]
[null,"Alquiler de coche","Coste por día",{"v":52,"d":"52.00 €"},6,{"$f":"Datos[[#This Row],[Cant.]]*Datos[[#This Row],[Coste]]","v":{"v":312,"d":"312.00 €"}}]
[null,"Combustible","Coste por litro",{"v":1.74,"d":"1.74 €"},14,{"$f":"Datos[[#This Row],[Cant.]]*Datos[[#This Row],[Coste]]","v":{"v":24.36,"d":"24.36 €"}}]
[null,"Entretenimiento","Importe",{"v":130,"d":"130.00 €"},1,{"$f":"Datos[[#This Row],[Cant.]]*Datos[[#This Row],[Coste]]","v":{"v":130,"d":"130.00 €"}}]
[null,"Regalos","Importe",{"v":85,"d":"85.00 €"},1,{"$f":"Datos[[#This Row],[Cant.]]*Datos[[#This Row],[Coste]]","v":{"v":85,"d":"85.00 €"}}]
[null,"Varios","Importe",{"v":55,"d":"55.00 €"},1,{"$f":"Datos[[#This Row],[Cant.]]*Datos[[#This Row],[Coste]]","v":{"v":55,"d":"55.00 €"}}]
[null,"Comida","Coste por día",{"v":48,"d":"48.00 €"},6,{"$f":"Datos[[#This Row],[Cant.]]*Datos[[#This Row],[Coste]]","v":{"v":288,"d":"288.00 €"}}]
[null,"Total",{"$nulls":3},{"$f":"SUBTOTAL(109,Datos[Importe])","v":{"v":2369.3599999999997,"d":"2,369.36 €"}}]